[EDEN] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 7.95%
YoY- -3825.75%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 87,621 59,630 39,301 29,862 25,043 27,213 25,301 128.72%
PBT 53,375 7,050 -13,301 -15,235 -16,544 -16,677 -7,120 -
Tax -6,788 -5,993 -1,369 -1,306 -1,339 -1,489 -3,393 58.70%
NP 46,587 1,057 -14,670 -16,541 -17,883 -18,166 -10,513 -
-
NP to SH 47,079 1,578 -13,831 -15,703 -17,059 -17,257 -9,492 -
-
Tax Rate 12.72% 85.01% - - - - - -
Total Cost 41,034 58,573 53,971 46,403 42,926 45,379 35,814 9.48%
-
Net Worth 338,823 321,590 321,590 282,352 282,352 276,393 296,192 9.36%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 338,823 321,590 321,590 282,352 282,352 276,393 296,192 9.36%
NOSH 459,414 459,414 459,414 459,414 441,744 403,361 403,361 9.05%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 53.17% 1.77% -37.33% -55.39% -71.41% -66.75% -41.55% -
ROE 13.89% 0.49% -4.30% -5.56% -6.04% -6.24% -3.20% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.72 12.98 8.55 7.40 6.21 6.79 6.32 127.56%
EPS 11.67 0.34 -3.01 -3.89 -4.23 -4.31 -2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.70 0.70 0.70 0.70 0.69 0.74 8.80%
Adjusted Per Share Value based on latest NOSH - 459,414
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.34 11.80 7.78 5.91 4.96 5.38 5.01 128.63%
EPS 9.32 0.31 -2.74 -3.11 -3.38 -3.41 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6705 0.6364 0.6364 0.5587 0.5587 0.5469 0.5861 9.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.17 0.14 0.15 0.125 0.145 0.155 0.175 -
P/RPS 0.78 1.08 1.75 1.69 2.34 2.28 2.77 -57.00%
P/EPS 1.46 40.76 -4.98 -3.21 -3.43 -3.60 -7.38 -
EY 68.66 2.45 -20.07 -31.14 -29.17 -27.79 -13.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.21 0.18 0.21 0.22 0.24 -11.43%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 30/08/22 26/05/22 28/02/22 26/11/21 30/09/21 31/05/21 -
Price 0.14 0.18 0.14 0.155 0.13 0.145 0.155 -
P/RPS 0.64 1.39 1.64 2.09 2.09 2.13 2.45 -59.10%
P/EPS 1.20 52.40 -4.65 -3.98 -3.07 -3.37 -6.54 -
EY 83.37 1.91 -21.50 -25.12 -32.53 -29.71 -15.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.26 0.20 0.22 0.19 0.21 0.21 -13.12%

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