[EDEN] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -45.73%
YoY- -40.4%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 27,213 25,301 30,961 48,089 58,333 69,259 68,307 -45.88%
PBT -16,677 -7,120 2,794 6,289 8,654 15,441 6,389 -
Tax -1,489 -3,393 -4,282 -5,107 -5,626 -2,367 -1,569 -3.43%
NP -18,166 -10,513 -1,488 1,182 3,028 13,074 4,820 -
-
NP to SH -17,257 -9,492 -400 2,338 4,308 13,803 5,786 -
-
Tax Rate - - 153.26% 81.21% 65.01% 15.33% 24.56% -
Total Cost 45,379 35,814 32,449 46,907 55,305 56,185 63,487 -20.07%
-
Net Worth 276,393 296,192 295,910 291,098 314,653 326,755 314,653 -8.28%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 276,393 296,192 295,910 291,098 314,653 326,755 314,653 -8.28%
NOSH 403,361 403,361 403,361 403,361 403,361 403,361 403,361 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -66.75% -41.55% -4.81% 2.46% 5.19% 18.88% 7.06% -
ROE -6.24% -3.20% -0.14% 0.80% 1.37% 4.22% 1.84% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.79 6.32 7.74 12.22 14.46 17.17 16.93 -45.64%
EPS -4.31 -2.37 -0.10 0.59 1.07 3.42 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.74 0.74 0.74 0.78 0.81 0.78 -7.85%
Adjusted Per Share Value based on latest NOSH - 403,361
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.38 5.01 6.13 9.52 11.54 13.70 13.52 -45.92%
EPS -3.41 -1.88 -0.08 0.46 0.85 2.73 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5469 0.5861 0.5855 0.576 0.6226 0.6466 0.6226 -8.28%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.155 0.175 0.16 0.16 0.165 0.135 0.165 -
P/RPS 2.28 2.77 2.07 1.31 1.14 0.79 0.97 76.87%
P/EPS -3.60 -7.38 -159.95 26.92 15.45 3.95 11.50 -
EY -27.79 -13.55 -0.63 3.71 6.47 25.35 8.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.22 0.22 0.21 0.17 0.21 3.15%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 31/05/21 01/03/21 27/11/20 28/08/20 18/06/20 28/02/20 -
Price 0.145 0.155 0.185 0.15 0.18 0.16 0.195 -
P/RPS 2.13 2.45 2.39 1.23 1.24 0.93 1.15 50.87%
P/EPS -3.37 -6.54 -184.94 25.24 16.86 4.68 13.60 -
EY -29.71 -15.30 -0.54 3.96 5.93 21.39 7.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.25 0.20 0.23 0.20 0.25 -10.98%

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