[EDEN] YoY Annualized Quarter 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- -32.06%
YoY- 685.9%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Revenue 178,296 146,220 34,536 29,238 74,516 72,442 41,446 25.13%
PBT 8,614 100,256 3,400 510 6,967 -11,718 -22,226 -
Tax -3,454 -3,580 0 -366 -1,710 -148 -518 33.85%
NP 5,160 96,676 3,400 144 5,257 -11,866 -22,744 -
-
NP to SH 5,160 96,676 3,568 454 6,312 -10,610 -21,990 -
-
Tax Rate 40.10% 3.57% 0.00% 71.76% 24.54% - - -
Total Cost 173,136 49,544 31,136 29,094 69,259 84,308 64,190 16.47%
-
Net Worth 257,272 280,242 282,352 295,910 314,653 239,748 252,203 0.30%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Net Worth 257,272 280,242 282,352 295,910 314,653 239,748 252,203 0.30%
NOSH 459,414 459,414 459,414 403,361 403,361 311,362 311,362 6.16%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
NP Margin 2.89% 66.12% 9.84% 0.49% 7.05% -16.38% -54.88% -
ROE 2.01% 34.50% 1.26% 0.15% 2.01% -4.43% -8.72% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
RPS 38.81 31.83 8.56 7.31 18.47 23.27 13.31 17.87%
EPS 1.12 21.04 0.88 0.12 1.56 -3.40 -7.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.61 0.70 0.74 0.78 0.77 0.81 -5.51%
Adjusted Per Share Value based on latest NOSH - 459,414
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
RPS 35.28 28.93 6.83 5.79 14.75 14.33 8.20 25.13%
EPS 1.02 19.13 0.71 0.09 1.25 -2.10 -4.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5091 0.5545 0.5587 0.5855 0.6226 0.4744 0.4991 0.30%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 29/06/18 30/06/17 -
Price 0.22 0.145 0.125 0.16 0.165 0.28 0.20 -
P/RPS 0.57 0.46 1.46 2.19 0.89 1.20 1.50 -13.81%
P/EPS 19.59 0.69 14.13 140.93 10.55 -8.22 -2.83 -
EY 5.11 145.13 7.08 0.71 9.48 -12.17 -35.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.24 0.18 0.22 0.21 0.36 0.25 7.07%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Date 28/02/24 27/02/23 28/02/22 01/03/21 28/02/20 30/08/18 30/08/17 -
Price 0.155 0.15 0.155 0.185 0.195 0.225 0.19 -
P/RPS 0.40 0.47 1.81 2.53 1.06 0.97 1.43 -17.78%
P/EPS 13.80 0.71 17.52 162.95 12.46 -6.60 -2.69 -
EY 7.25 140.29 5.71 0.61 8.02 -15.14 -37.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.22 0.25 0.25 0.29 0.23 3.06%

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