[EDEN] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 67.71%
YoY- 787.82%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 73,110 34,206 59,630 32,895 17,268 6,215 27,213 92.90%
PBT 50,128 47,616 7,050 2,879 1,700 1,291 -16,679 -
Tax -1,790 -802 -5,993 -3 0 -7 -1,489 13.02%
NP 48,338 46,814 1,057 2,876 1,700 1,284 -18,168 -
-
NP to SH 48,338 46,814 1,578 2,992 1,784 1,313 -17,259 -
-
Tax Rate 3.57% 1.68% 85.01% 0.10% 0.00% 0.54% - -
Total Cost 24,772 -12,608 58,573 30,019 15,568 4,931 45,381 -33.13%
-
Net Worth 280,242 338,823 321,590 321,590 282,352 282,352 276,393 0.92%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 280,242 338,823 321,590 321,590 282,352 282,352 276,393 0.92%
NOSH 459,414 459,414 459,414 459,414 459,414 441,744 403,361 9.03%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 66.12% 136.86% 1.77% 8.74% 9.84% 20.66% -66.76% -
ROE 17.25% 13.82% 0.49% 0.93% 0.63% 0.47% -6.24% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.91 8.48 12.98 7.16 4.28 1.54 6.79 76.14%
EPS 10.52 11.61 0.34 0.65 0.44 0.33 -4.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.84 0.70 0.70 0.70 0.70 0.69 -7.86%
Adjusted Per Share Value based on latest NOSH - 459,414
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 14.46 6.76 11.79 6.51 3.42 1.23 5.38 92.96%
EPS 9.56 9.26 0.31 0.59 0.35 0.26 -3.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5542 0.6701 0.636 0.636 0.5584 0.5584 0.5466 0.92%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.145 0.17 0.14 0.15 0.125 0.145 0.155 -
P/RPS 0.91 2.00 1.08 2.09 2.92 9.41 2.28 -45.70%
P/EPS 1.38 1.46 40.76 23.03 28.26 44.54 -3.60 -
EY 72.56 68.27 2.45 4.34 3.54 2.24 -27.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.20 0.21 0.18 0.21 0.22 5.95%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 30/08/22 26/05/22 28/02/22 26/11/21 30/09/21 -
Price 0.15 0.14 0.18 0.14 0.155 0.13 0.145 -
P/RPS 0.94 1.65 1.39 1.96 3.62 8.44 2.13 -41.94%
P/EPS 1.43 1.21 52.40 21.50 35.05 39.94 -3.37 -
EY 70.14 82.90 1.91 4.65 2.85 2.50 -29.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.17 0.26 0.20 0.22 0.19 0.21 12.29%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment