[EVD] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[EVD] EVD BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 11.61%
YoY- 725.09%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 54,646 71,968 94,361 85,654 55,326 11,776 12,200 172.47%
PBT -260 6,388 11,063 6,433 5,572 45 -118 69.57%
Tax 68 -836 -3,683 -1,228 -1,228 -819 -322 -
NP -192 5,552 7,380 5,205 4,344 -774 -440 -42.55%
-
NP to SH -146 5,656 7,438 4,850 4,346 -774 -440 -52.16%
-
Tax Rate - 13.09% 33.29% 19.09% 22.04% 1,820.00% - -
Total Cost 54,838 66,416 86,981 80,449 50,982 12,550 12,640 166.72%
-
Net Worth 126,976 130,192 125,975 134,949 62,030 11,966 13,598 345.25%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 126,976 130,192 125,975 134,949 62,030 11,966 13,598 345.25%
NOSH 410,473 407,940 406,651 405,906 130,539 27,196 271,962 31.67%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -0.35% 7.71% 7.82% 6.08% 7.85% -6.58% -3.61% -
ROE -0.11% 4.34% 5.90% 3.59% 7.01% -6.47% -3.24% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.34 17.69 23.22 21.58 31.22 43.30 4.49 107.08%
EPS -0.04 1.40 3.00 2.49 4.88 -2.85 -0.16 -60.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.31 0.34 0.35 0.44 0.05 238.61%
Adjusted Per Share Value based on latest NOSH - 405,906
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.28 16.17 21.20 19.24 12.43 2.65 2.74 172.57%
EPS -0.03 1.27 1.67 1.09 0.98 -0.17 -0.10 -55.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2852 0.2925 0.283 0.3031 0.1393 0.0269 0.0305 345.66%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.16 0.175 0.20 0.205 0.21 0.88 0.13 -
P/RPS 1.20 0.99 0.86 0.95 0.67 2.03 2.90 -44.56%
P/EPS -448.88 12.59 10.93 16.77 8.56 -30.89 -80.35 215.83%
EY -0.22 7.94 9.15 5.96 11.68 -3.24 -1.24 -68.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.65 0.60 0.60 2.00 2.60 -65.90%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 26/05/23 01/03/23 29/11/22 26/08/22 27/05/22 23/02/22 -
Price 0.16 0.15 0.195 0.205 0.19 0.22 0.10 -
P/RPS 1.20 0.85 0.84 0.95 0.61 0.51 2.23 -33.91%
P/EPS -448.88 10.79 10.65 16.77 7.75 -7.72 -61.81 276.37%
EY -0.22 9.27 9.39 5.96 12.91 -12.95 -1.62 -73.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.63 0.60 0.54 0.50 2.00 -59.36%

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