[EDEN] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Revenue 40,014 34,206 6,215 8,385 18,629 21,808 9,910 23.93% YoY % 16.98% 450.38% -25.88% -54.99% -14.58% 120.06% - Horiz. % 403.77% 345.17% 62.71% 84.61% 187.98% 220.06% 100.00%
PBT 3,088 47,616 1,291 1,158 3,523 -3,057 -6,090 - YoY % -93.51% 3,588.30% 11.49% -67.13% 215.24% 49.80% - Horiz. % -50.71% -781.87% -21.20% -19.01% -57.85% 50.20% 100.00%
Tax -1,077 -802 -7 -157 -676 -20 -22 81.89% YoY % -34.29% -11,357.14% 95.54% 76.78% -3,280.00% 9.09% - Horiz. % 4,895.45% 3,645.45% 31.82% 713.64% 3,072.73% 90.91% 100.00%
NP 2,011 46,814 1,284 1,001 2,847 -3,077 -6,112 - YoY % -95.70% 3,545.95% 28.27% -64.84% 192.53% 49.66% - Horiz. % -32.90% -765.94% -21.01% -16.38% -46.58% 50.34% 100.00%
NP to SH 2,011 46,814 1,313 1,115 3,085 -2,820 -6,199 - YoY % -95.70% 3,465.42% 17.76% -63.86% 209.40% 54.51% - Horiz. % -32.44% -755.19% -21.18% -17.99% -49.77% 45.49% 100.00%
Tax Rate 34.88 % 1.68 % 0.54 % 13.56 % 19.19 % - % - % - YoY % 1,976.19% 211.11% -96.02% -29.34% 0.00% 0.00% - Horiz. % 181.76% 8.75% 2.81% 70.66% 100.00% - -
Total Cost 38,003 -12,608 4,931 7,384 15,782 24,885 16,022 14.20% YoY % 401.42% -355.69% -33.22% -53.21% -36.58% 55.32% - Horiz. % 237.19% -78.69% 30.78% 46.09% 98.50% 155.32% 100.00%
Net Worth 257,272 338,823 282,352 291,098 316,066 242,862 258,430 -0.07% YoY % -24.07% 20.00% -3.00% -7.90% 30.14% -6.02% - Horiz. % 99.55% 131.11% 109.26% 112.64% 122.30% 93.98% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Net Worth 257,272 338,823 282,352 291,098 316,066 242,862 258,430 -0.07% YoY % -24.07% 20.00% -3.00% -7.90% 30.14% -6.02% - Horiz. % 99.55% 131.11% 109.26% 112.64% 122.30% 93.98% 100.00%
NOSH 459,414 403,361 403,361 393,377 405,213 311,362 311,362 6.16% YoY % 13.90% 0.00% 2.54% -2.92% 30.14% 0.00% - Horiz. % 147.55% 129.55% 129.55% 126.34% 130.14% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
NP Margin 5.03 % 136.86 % 20.66 % 11.94 % 15.28 % -14.11 % -61.68 % - YoY % -96.32% 562.44% 73.03% -21.86% 208.29% 77.12% - Horiz. % -8.15% -221.89% -33.50% -19.36% -24.77% 22.88% 100.00%
ROE 0.78 % 13.82 % 0.47 % 0.38 % 0.98 % -1.16 % -2.40 % - YoY % -94.36% 2,840.43% 23.68% -61.22% 184.48% 51.67% - Horiz. % -32.50% -575.83% -19.58% -15.83% -40.83% 48.33% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 8.71 8.48 1.54 2.13 4.60 7.00 3.18 16.76% YoY % 2.71% 450.65% -27.70% -53.70% -34.29% 120.13% - Horiz. % 273.90% 266.67% 48.43% 66.98% 144.65% 220.13% 100.00%
EPS 0.44 11.61 0.33 0.28 0.76 -0.91 -1.99 - YoY % -96.21% 3,418.18% 17.86% -63.16% 183.52% 54.27% - Horiz. % -22.11% -583.42% -16.58% -14.07% -38.19% 45.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5600 0.8400 0.7000 0.7400 0.7800 0.7800 0.8300 -5.87% YoY % -33.33% 20.00% -5.41% -5.13% 0.00% -6.02% - Horiz. % 67.47% 101.20% 84.34% 89.16% 93.98% 93.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 505,355 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 7.92 6.77 1.23 1.66 3.69 4.32 1.96 23.95% YoY % 16.99% 450.41% -25.90% -55.01% -14.58% 120.41% - Horiz. % 404.08% 345.41% 62.76% 84.69% 188.27% 220.41% 100.00%
EPS 0.40 9.26 0.26 0.22 0.61 -0.56 -1.23 - YoY % -95.68% 3,461.54% 18.18% -63.93% 208.93% 54.47% - Horiz. % -32.52% -752.85% -21.14% -17.89% -49.59% 45.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5091 0.6705 0.5587 0.5760 0.6254 0.4806 0.5114 -0.07% YoY % -24.07% 20.01% -3.00% -7.90% 30.13% -6.02% - Horiz. % 99.55% 131.11% 109.25% 112.63% 122.29% 93.98% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 31/03/17 -
Price 0.1750 0.1700 0.1450 0.1600 0.1350 0.1250 0.2250 -
P/RPS 2.01 2.00 9.41 7.51 2.94 1.78 7.07 -17.58% YoY % 0.50% -78.75% 25.30% 155.44% 65.17% -74.82% - Horiz. % 28.43% 28.29% 133.10% 106.22% 41.58% 25.18% 100.00%
P/EPS 39.98 1.46 44.54 56.45 17.73 -13.80 -11.30 - YoY % 2,638.36% -96.72% -21.10% 218.39% 228.48% -22.12% - Horiz. % -353.81% -12.92% -394.16% -499.56% -156.90% 122.12% 100.00%
EY 2.50 68.27 2.24 1.77 5.64 -7.25 -8.85 - YoY % -96.34% 2,947.77% 26.55% -68.62% 177.79% 18.08% - Horiz. % -28.25% -771.41% -25.31% -20.00% -63.73% 81.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.31 0.20 0.21 0.22 0.17 0.16 0.27 2.15% YoY % 55.00% -4.76% -4.55% 29.41% 6.25% -40.74% - Horiz. % 114.81% 74.07% 77.78% 81.48% 62.96% 59.26% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 27/11/23 25/11/22 26/11/21 27/11/20 29/11/19 31/05/18 31/05/17 -
Price 0.2250 0.1400 0.1300 0.1500 0.1450 0.2450 0.2500 -
P/RPS 2.58 1.65 8.44 7.04 3.15 3.50 7.85 -15.72% YoY % 56.36% -80.45% 19.89% 123.49% -10.00% -55.41% - Horiz. % 32.87% 21.02% 107.52% 89.68% 40.13% 44.59% 100.00%
P/EPS 51.40 1.21 39.94 52.92 19.05 -27.05 -12.56 - YoY % 4,147.93% -96.97% -24.53% 177.80% 170.43% -115.37% - Horiz. % -409.24% -9.63% -317.99% -421.34% -151.67% 215.37% 100.00%
EY 1.95 82.90 2.50 1.89 5.25 -3.70 -7.96 - YoY % -97.65% 3,216.00% 32.28% -64.00% 241.89% 53.52% - Horiz. % -24.50% -1,041.46% -31.41% -23.74% -65.95% 46.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.40 0.17 0.19 0.20 0.19 0.31 0.30 4.52% YoY % 135.29% -10.53% -5.00% 5.26% -38.71% 3.33% - Horiz. % 133.33% 56.67% 63.33% 66.67% 63.33% 103.33% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
1st Quarterly financial results.pdf 
