[EDEN] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 47.08%
YoY- 172.11%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 73,110 17,268 14,619 68,307 36,221 20,723 26,064 17.17%
PBT 50,128 1,700 255 6,387 -5,859 -11,113 1,563 70.39%
Tax -1,790 0 -183 -1,568 -74 -259 -440 24.06%
NP 48,338 1,700 72 4,819 -5,933 -11,372 1,123 78.28%
-
NP to SH 48,338 1,784 227 5,786 -5,305 -10,995 1,396 72.41%
-
Tax Rate 3.57% 0.00% 71.76% 24.55% - - 28.15% -
Total Cost 24,772 15,568 14,547 63,488 42,154 32,095 24,941 -0.10%
-
Net Worth 280,242 282,352 295,910 314,653 239,748 252,203 236,635 2.63%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 280,242 282,352 295,910 314,653 239,748 252,203 236,635 2.63%
NOSH 459,414 459,414 403,361 403,361 311,362 311,362 311,362 6.16%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 66.12% 9.84% 0.49% 7.05% -16.38% -54.88% 4.31% -
ROE 17.25% 0.63% 0.08% 1.84% -2.21% -4.36% 0.59% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 15.91 4.28 3.66 16.93 11.63 6.66 8.37 10.37%
EPS 10.52 0.44 0.06 1.43 -1.70 -3.53 0.45 62.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.70 0.74 0.78 0.77 0.81 0.76 -3.32%
Adjusted Per Share Value based on latest NOSH - 403,361
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 14.46 3.42 2.89 13.51 7.16 4.10 5.15 17.19%
EPS 9.56 0.35 0.04 1.14 -1.05 -2.17 0.28 72.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5542 0.5584 0.5852 0.6223 0.4742 0.4988 0.468 2.63%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 29/06/18 30/06/17 30/06/16 -
Price 0.145 0.125 0.16 0.165 0.28 0.20 0.23 -
P/RPS 0.91 2.92 4.38 0.97 2.41 3.00 2.75 -15.63%
P/EPS 1.38 28.26 281.85 11.50 -16.43 -5.66 51.30 -42.63%
EY 72.56 3.54 0.35 8.69 -6.09 -17.66 1.95 74.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.18 0.22 0.21 0.36 0.25 0.30 -3.37%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 30/06/16 CAGR
Date 27/02/23 28/02/22 01/03/21 28/02/20 30/08/18 30/08/17 30/08/16 -
Price 0.15 0.155 0.185 0.195 0.225 0.19 0.23 -
P/RPS 0.94 3.62 5.06 1.15 1.93 2.85 2.75 -15.20%
P/EPS 1.43 35.05 325.89 13.60 -13.21 -5.38 51.30 -42.31%
EY 70.14 2.85 0.31 7.36 -7.57 -18.59 1.95 73.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.25 0.25 0.29 0.23 0.30 -2.76%

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