[EDEN] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 2.23%
YoY- 406.51%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 157,919 152,111 136,696 115,471 87,621 59,630 39,301 152.53%
PBT -2,018 42,510 55,503 55,477 53,375 7,050 -13,301 -71.52%
Tax -16,730 -16,455 -8,709 -7,783 -6,788 -5,993 -1,369 429.74%
NP -18,748 26,055 46,794 47,694 46,587 1,057 -14,670 17.74%
-
NP to SH -18,748 26,055 47,199 48,131 47,079 1,578 -13,831 22.45%
-
Tax Rate - 38.71% 15.69% 14.03% 12.72% 85.01% - -
Total Cost 176,667 126,056 89,902 67,777 41,034 58,573 53,971 120.30%
-
Net Worth 257,272 257,272 280,242 280,242 338,823 321,590 321,590 -13.81%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 257,272 257,272 280,242 280,242 338,823 321,590 321,590 -13.81%
NOSH 459,414 459,414 459,414 459,414 459,414 459,414 459,414 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -11.87% 17.13% 34.23% 41.30% 53.17% 1.77% -37.33% -
ROE -7.29% 10.13% 16.84% 17.17% 13.89% 0.49% -4.30% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 34.37 33.11 29.75 25.13 21.72 12.98 8.55 152.60%
EPS -4.08 5.67 10.27 10.48 11.67 0.34 -3.01 22.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.61 0.61 0.84 0.70 0.70 -13.81%
Adjusted Per Share Value based on latest NOSH - 459,414
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 31.25 30.10 27.05 22.85 17.34 11.80 7.78 152.47%
EPS -3.71 5.16 9.34 9.52 9.32 0.31 -2.74 22.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5091 0.5091 0.5545 0.5545 0.6705 0.6364 0.6364 -13.81%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.175 0.18 0.145 0.145 0.17 0.14 0.15 -
P/RPS 0.51 0.54 0.49 0.58 0.78 1.08 1.75 -56.01%
P/EPS -4.29 3.17 1.41 1.38 1.46 40.76 -4.98 -9.45%
EY -23.32 31.51 70.85 72.25 68.66 2.45 -20.07 10.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.24 0.24 0.20 0.20 0.21 29.61%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 30/08/23 25/05/23 27/02/23 25/11/22 30/08/22 26/05/22 -
Price 0.225 0.165 0.15 0.15 0.14 0.18 0.14 -
P/RPS 0.65 0.50 0.50 0.60 0.64 1.39 1.64 -46.01%
P/EPS -5.51 2.91 1.46 1.43 1.20 52.40 -4.65 11.96%
EY -18.14 34.37 68.49 69.84 83.37 1.91 -21.50 -10.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 0.25 0.25 0.17 0.26 0.20 58.67%

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