[EDEN] QoQ Annualized 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- 20.34%
YoY- 178.66%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 33,540 82,218 68,703 74,516 59,926 52,630 43,584 -15.98%
PBT 4,632 8,930 13,326 6,967 5,057 536 428 387.15%
Tax -628 -5,667 -2,054 -1,710 -956 -82 -124 194.04%
NP 4,004 3,263 11,271 5,257 4,101 454 304 455.10%
-
NP to SH 4,460 5,163 12,184 6,312 5,245 1,694 1,644 94.16%
-
Tax Rate 13.56% 63.46% 15.41% 24.54% 18.90% 15.30% 28.97% -
Total Cost 29,536 78,955 57,432 69,259 55,825 52,176 43,280 -22.43%
-
Net Worth 291,098 314,653 326,755 314,653 316,066 303,888 298,302 -1.61%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 291,098 314,653 326,755 314,653 316,066 303,888 298,302 -1.61%
NOSH 403,361 403,361 403,361 403,361 403,361 395,028 390,861 2.11%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.94% 3.97% 16.41% 7.05% 6.84% 0.86% 0.70% -
ROE 1.53% 1.64% 3.73% 2.01% 1.66% 0.56% 0.55% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.53 20.38 17.03 18.47 14.79 13.34 11.25 -16.80%
EPS 1.12 1.28 3.02 1.56 1.29 0.42 0.44 86.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.78 0.81 0.78 0.78 0.77 0.77 -2.60%
Adjusted Per Share Value based on latest NOSH - 403,361
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 6.64 16.27 13.60 14.75 11.86 10.41 8.62 -15.92%
EPS 0.88 1.02 2.41 1.25 1.04 0.34 0.33 91.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.576 0.6226 0.6466 0.6226 0.6254 0.6013 0.5903 -1.61%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.16 0.165 0.135 0.165 0.135 0.125 0.13 -
P/RPS 1.88 0.81 0.79 0.89 0.91 0.94 1.16 37.85%
P/EPS 14.11 12.89 4.47 10.55 10.43 29.12 30.63 -40.26%
EY 7.09 7.76 22.37 9.48 9.59 3.43 3.26 67.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.17 0.21 0.17 0.16 0.17 18.69%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 18/06/20 28/02/20 29/11/19 28/08/19 29/05/19 -
Price 0.15 0.18 0.16 0.195 0.145 0.16 0.125 -
P/RPS 1.76 0.88 0.94 1.06 0.98 1.20 1.11 35.86%
P/EPS 13.23 14.06 5.30 12.46 11.20 37.28 29.46 -41.27%
EY 7.56 7.11 18.88 8.02 8.93 2.68 3.39 70.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.20 0.25 0.19 0.21 0.16 15.99%

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