[EDEN] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
01-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -89.82%
YoY- -92.81%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 24,860 27,213 27,742 29,238 33,540 82,218 68,703 -49.18%
PBT 5,164 -16,679 -664 510 4,632 8,930 13,326 -46.81%
Tax -28 -1,489 -164 -366 -628 -5,667 -2,054 -94.27%
NP 5,136 -18,168 -828 144 4,004 3,263 11,271 -40.75%
-
NP to SH 5,252 -17,259 -580 454 4,460 5,163 12,184 -42.90%
-
Tax Rate 0.54% - - 71.76% 13.56% 63.46% 15.41% -
Total Cost 19,724 45,381 28,570 29,094 29,536 78,955 57,432 -50.92%
-
Net Worth 282,352 276,393 296,192 295,910 291,098 314,653 326,755 -9.26%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 282,352 276,393 296,192 295,910 291,098 314,653 326,755 -9.26%
NOSH 441,744 403,361 403,361 403,361 403,361 403,361 403,361 6.24%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 20.66% -66.76% -2.98% 0.49% 11.94% 3.97% 16.41% -
ROE 1.86% -6.24% -0.20% 0.15% 1.53% 1.64% 3.73% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.16 6.79 6.93 7.31 8.53 20.38 17.03 -49.20%
EPS 1.32 -4.31 -0.15 0.12 1.12 1.28 3.02 -42.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.74 0.74 0.74 0.78 0.81 -9.26%
Adjusted Per Share Value based on latest NOSH - 403,361
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.92 5.38 5.49 5.79 6.64 16.27 13.60 -49.19%
EPS 1.04 -3.42 -0.11 0.09 0.88 1.02 2.41 -42.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5587 0.5469 0.5861 0.5855 0.576 0.6226 0.6466 -9.27%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.145 0.155 0.175 0.16 0.16 0.165 0.135 -
P/RPS 2.35 2.28 2.52 2.19 1.88 0.81 0.79 106.69%
P/EPS 11.14 -3.60 -120.77 140.93 14.11 12.89 4.47 83.71%
EY 8.98 -27.80 -0.83 0.71 7.09 7.76 22.37 -45.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.24 0.22 0.22 0.21 0.17 15.11%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 30/09/21 31/05/21 01/03/21 27/11/20 28/08/20 18/06/20 -
Price 0.13 0.145 0.155 0.185 0.15 0.18 0.16 -
P/RPS 2.11 2.13 2.24 2.53 1.76 0.88 0.94 71.35%
P/EPS 9.98 -3.37 -106.97 162.95 13.23 14.06 5.30 52.42%
EY 10.02 -29.71 -0.93 0.61 7.56 7.11 18.88 -34.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.21 0.25 0.20 0.23 0.20 -3.35%

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