[EDEN] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 309.56%
YoY- 130.6%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 58,333 69,259 68,307 59,103 52,093 51,086 61,998 -3.98%
PBT 8,654 15,441 6,389 2,223 -4,220 -7,187 -10,351 -
Tax -5,626 -2,367 -1,569 573 1,252 1,209 1,220 -
NP 3,028 13,074 4,820 2,796 -2,968 -5,978 -9,131 -
-
NP to SH 4,308 13,803 5,786 3,923 -1,872 -4,796 -8,027 -
-
Tax Rate 65.01% 15.33% 24.56% -25.78% - - - -
Total Cost 55,305 56,185 63,487 56,307 55,061 57,064 71,129 -15.45%
-
Net Worth 314,653 326,755 314,653 316,066 303,888 298,302 247,756 17.29%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 314,653 326,755 314,653 316,066 303,888 298,302 247,756 17.29%
NOSH 403,361 403,361 403,361 403,361 395,028 390,861 377,528 4.51%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.19% 18.88% 7.06% 4.73% -5.70% -11.70% -14.73% -
ROE 1.37% 4.22% 1.84% 1.24% -0.62% -1.61% -3.24% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 14.46 17.17 16.93 14.59 13.20 13.19 19.27 -17.43%
EPS 1.07 3.42 1.43 0.97 -0.47 -1.24 -2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.81 0.78 0.78 0.77 0.77 0.77 0.86%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.54 13.70 13.52 11.70 10.31 10.11 12.27 -4.01%
EPS 0.85 2.73 1.14 0.78 -0.37 -0.95 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6226 0.6466 0.6226 0.6254 0.6013 0.5903 0.4903 17.28%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.165 0.135 0.165 0.135 0.125 0.13 0.095 -
P/RPS 1.14 0.79 0.97 0.93 0.95 0.99 0.49 75.66%
P/EPS 15.45 3.95 11.50 13.94 -26.35 -10.50 -3.81 -
EY 6.47 25.35 8.69 7.17 -3.79 -9.52 -26.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.21 0.17 0.16 0.17 0.12 45.26%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 18/06/20 28/02/20 29/11/19 28/08/19 29/05/19 28/02/19 -
Price 0.18 0.16 0.195 0.145 0.16 0.125 0.11 -
P/RPS 1.24 0.93 1.15 0.99 1.21 0.95 0.57 67.97%
P/EPS 16.86 4.68 13.60 14.98 -33.73 -10.10 -4.41 -
EY 5.93 21.39 7.36 6.68 -2.96 -9.90 -22.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.25 0.19 0.21 0.16 0.14 39.27%

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