[EDEN] YoY Cumulative 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- 35.87%
YoY- 685.9%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Revenue 89,148 73,110 17,268 14,619 68,307 36,221 20,723 25.13%
PBT 4,307 50,128 1,700 255 6,387 -5,859 -11,113 -
Tax -1,727 -1,790 0 -183 -1,568 -74 -259 33.85%
NP 2,580 48,338 1,700 72 4,819 -5,933 -11,372 -
-
NP to SH 2,580 48,338 1,784 227 5,786 -5,305 -10,995 -
-
Tax Rate 40.10% 3.57% 0.00% 71.76% 24.55% - - -
Total Cost 86,568 24,772 15,568 14,547 63,488 42,154 32,095 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 1.00% 17.25% 0.63% 0.08% 1.84% -2.21% -4.36% -
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 19.40 15.91 4.28 3.66 16.93 11.63 6.66 17.85%
EPS 0.56 10.52 0.44 0.06 1.43 -1.70 -3.53 -
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 17.64 14.47 3.42 2.89 13.52 7.17 4.10 25.13%
EPS 0.51 9.57 0.35 0.04 1.14 -1.05 -2.18 -
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 1.13 0.91 2.92 4.38 0.97 2.41 3.00 -13.93%
P/EPS 39.17 1.38 28.26 281.85 11.50 -16.43 -5.66 -
EY 2.55 72.56 3.54 0.35 8.69 -6.09 -17.66 -
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 0.80 0.94 3.62 5.06 1.15 1.93 2.85 -17.73%
P/EPS 27.60 1.43 35.05 325.89 13.60 -13.21 -5.38 -
EY 3.62 70.14 2.85 0.31 7.36 -7.57 -18.59 -
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