[EDEN] QoQ Quarter Result on 30-Sep-2022 [#1]

Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 3410.75%
YoY- 3465.42%
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 42,150 36,852 38,903 34,206 26,735 15,627 11,053 144.68%
PBT -8,822 1,205 2,511 47,616 4,171 1,179 409 -
Tax -13,736 -929 -988 -802 -5,990 -3 7 -
NP -22,558 276 1,523 46,814 -1,819 1,176 416 -
-
NP to SH -22,558 276 1,523 46,814 -1,414 1,208 471 -
-
Tax Rate - 77.10% 39.35% 1.68% 143.61% 0.25% -1.71% -
Total Cost 64,708 36,576 37,380 -12,608 28,554 14,451 10,637 234.34%
-
Net Worth 257,272 280,242 280,242 338,823 321,590 321,590 282,352 -6.02%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 257,272 280,242 280,242 338,823 321,590 321,590 282,352 -6.02%
NOSH 459,414 459,414 459,414 459,414 459,414 459,414 459,414 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -53.52% 0.75% 3.91% 136.86% -6.80% 7.53% 3.76% -
ROE -8.77% 0.10% 0.54% 13.82% -0.44% 0.38% 0.17% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.17 8.02 8.47 8.48 5.82 3.40 2.74 124.23%
EPS -4.91 0.06 0.33 11.61 -0.31 0.26 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.61 0.61 0.84 0.70 0.70 0.70 -13.85%
Adjusted Per Share Value based on latest NOSH - 459,414
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.34 7.29 7.70 6.77 5.29 3.09 2.19 144.46%
EPS -4.46 0.05 0.30 9.26 -0.28 0.24 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5091 0.5545 0.5545 0.6705 0.6364 0.6364 0.5587 -6.02%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.18 0.145 0.145 0.17 0.14 0.15 0.125 -
P/RPS 1.96 1.81 1.71 2.00 2.41 4.41 4.56 -43.13%
P/EPS -3.67 241.36 43.74 1.46 -45.49 57.05 107.05 -
EY -27.28 0.41 2.29 68.27 -2.20 1.75 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.24 0.24 0.20 0.20 0.21 0.18 46.90%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 25/05/23 27/02/23 25/11/22 30/08/22 26/05/22 28/02/22 -
Price 0.165 0.15 0.15 0.14 0.18 0.14 0.155 -
P/RPS 1.80 1.87 1.77 1.65 3.09 4.12 5.66 -53.50%
P/EPS -3.36 249.68 45.25 1.21 -58.48 53.24 132.74 -
EY -29.76 0.40 2.21 82.90 -1.71 1.88 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.25 0.25 0.17 0.26 0.20 0.22 20.28%

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