[EDEN] QoQ Cumulative Quarter Result on 31-Mar-2019

Stock
[EDEN] EDEN INC. BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019
Profit Trend
QoQ- 105.12%
YoY- 114.57%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 68,307 44,945 26,315 10,896 62,787 47,839 36,221 52.46%
PBT 6,387 3,793 268 107 -10,350 -8,779 -5,859 -
Tax -1,568 -717 -41 -31 1,221 -70 -74 661.48%
NP 4,819 3,076 227 76 -9,129 -8,849 -5,933 -
-
NP to SH 5,786 3,934 847 411 -8,024 -8,014 -5,305 -
-
Tax Rate 24.55% 18.90% 15.30% 28.97% - - - -
Total Cost 63,488 41,869 26,088 10,820 71,916 56,688 42,154 31.29%
-
Net Worth 314,653 316,066 303,888 298,302 247,756 243,406 239,748 19.81%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 314,653 316,066 303,888 298,302 247,756 243,406 239,748 19.81%
NOSH 403,361 403,361 395,028 390,861 377,528 334,982 311,362 18.78%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.05% 6.84% 0.86% 0.70% -14.54% -18.50% -16.38% -
ROE 1.84% 1.24% 0.28% 0.14% -3.24% -3.29% -2.21% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 16.93 11.09 6.67 2.81 19.51 15.13 11.63 28.35%
EPS 1.43 0.97 0.21 0.11 -2.46 -2.50 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.77 0.77 0.77 0.77 0.77 0.86%
Adjusted Per Share Value based on latest NOSH - 390,861
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.51 8.89 5.20 2.15 12.42 9.46 7.16 52.51%
EPS 1.14 0.78 0.17 0.08 -1.59 -1.58 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6223 0.6251 0.601 0.59 0.49 0.4814 0.4742 19.80%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.165 0.135 0.125 0.13 0.095 0.21 0.28 -
P/RPS 0.97 1.22 1.87 4.62 0.49 1.39 2.41 -45.39%
P/EPS 11.50 13.91 58.24 122.54 -3.81 -8.28 -16.43 -
EY 8.69 7.19 1.72 0.82 -26.25 -12.07 -6.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.16 0.17 0.12 0.27 0.36 -30.11%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 28/08/19 29/05/19 28/02/19 28/11/18 30/08/18 -
Price 0.195 0.145 0.16 0.125 0.11 0.115 0.225 -
P/RPS 1.15 1.31 2.40 4.44 0.56 0.76 1.93 -29.12%
P/EPS 13.60 14.94 74.55 117.82 -4.41 -4.54 -13.21 -
EY 7.36 6.70 1.34 0.85 -22.67 -22.05 -7.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.21 0.16 0.14 0.15 0.29 -9.39%

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