[EDEN] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 130.43%
YoY- 17.76%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Revenue 139,996 160,056 136,824 24,860 33,540 59,926 87,232 7.54%
PBT 24,000 12,352 190,464 5,164 4,632 5,057 -12,228 -
Tax -4,988 -4,308 -3,208 -28 -628 -956 -80 88.72%
NP 19,012 8,044 187,256 5,136 4,004 4,101 -12,308 -
-
NP to SH 19,012 8,044 187,256 5,252 4,460 5,245 -11,280 -
-
Tax Rate 20.78% 34.88% 1.68% 0.54% 13.56% 18.90% - -
Total Cost 120,984 152,012 -50,432 19,724 29,536 55,825 99,540 3.04%
-
Net Worth 343,834 257,272 338,823 282,352 291,098 316,066 242,862 5.48%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Net Worth 343,834 257,272 338,823 282,352 291,098 316,066 242,862 5.48%
NOSH 505,638 459,414 459,414 441,744 403,361 403,361 311,362 7.73%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
NP Margin 13.58% 5.03% 136.86% 20.66% 11.94% 6.84% -14.11% -
ROE 5.53% 3.13% 55.27% 1.86% 1.53% 1.66% -4.64% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 27.69 34.84 33.92 6.16 8.53 14.79 28.02 -0.18%
EPS 3.76 1.76 46.44 1.32 1.12 1.29 -3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.56 0.84 0.70 0.74 0.78 0.78 -2.08%
Adjusted Per Share Value based on latest NOSH - 441,744
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 27.69 31.65 27.06 4.92 6.63 11.85 17.25 7.54%
EPS 3.76 1.59 37.03 1.04 0.88 1.04 -2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.5088 0.6701 0.5584 0.5757 0.6251 0.4803 5.48%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 -
Price 0.145 0.175 0.17 0.145 0.16 0.135 0.125 -
P/RPS 0.52 0.50 0.50 2.35 1.88 0.91 0.45 2.24%
P/EPS 3.86 9.99 0.37 11.14 14.11 10.43 -3.45 -
EY 25.93 10.01 273.08 8.98 7.09 9.59 -28.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.31 0.20 0.21 0.22 0.17 0.16 4.26%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 28/11/24 27/11/23 25/11/22 26/11/21 27/11/20 29/11/19 31/05/18 -
Price 0.15 0.225 0.14 0.13 0.15 0.145 0.245 -
P/RPS 0.54 0.65 0.41 2.11 1.76 0.98 0.87 -7.06%
P/EPS 3.99 12.85 0.30 9.98 13.23 11.20 -6.76 -
EY 25.07 7.78 331.60 10.02 7.56 8.93 -14.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.40 0.17 0.19 0.20 0.19 0.31 -5.13%

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