[EVD] QoQ Annualized Quarter Result on 31-Dec-2016

Stock
[EVD] EVD BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016
Profit Trend
QoQ- 642.79%
YoY- 131.44%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 74,226 76,328 0 56,877 54,609 64,746 57,200 18.95%
PBT -468 -1,590 0 1,129 41 1,436 2,716 -
Tax -560 -166 0 0 -249 -128 -40 479.94%
NP -1,028 -1,756 0 1,129 -208 1,308 2,676 -
-
NP to SH -1,028 -1,756 0 1,129 -208 1,308 2,676 -
-
Tax Rate - - - 0.00% 607.32% 8.91% 1.47% -
Total Cost 75,254 78,084 0 55,748 54,817 63,438 54,524 23.93%
-
Net Worth 48,187 48,777 49,492 49,130 44,543 50,307 0 -
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 48,187 48,777 49,492 49,130 44,543 50,307 0 -
NOSH 481,875 487,777 494,924 491,304 494,924 503,076 477,999 0.53%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -1.38% -2.30% 0.00% 1.98% -0.38% 2.02% 4.68% -
ROE -2.13% -3.60% 0.00% 2.30% -0.47% 2.60% 0.00% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.40 15.65 0.00 11.58 11.03 12.87 11.97 18.27%
EPS -0.21 -0.36 0.00 0.23 -0.04 0.26 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.09 0.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 494,615
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.67 17.15 0.00 12.78 12.27 14.54 12.85 18.92%
EPS -0.23 -0.39 0.00 0.25 -0.05 0.29 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1082 0.1096 0.1112 0.1104 0.1001 0.113 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.07 0.055 0.09 0.045 0.05 0.065 0.07 -
P/RPS 0.45 0.35 0.00 0.39 0.45 0.51 0.58 -15.55%
P/EPS -32.81 -15.28 0.00 19.58 -118.97 25.00 12.50 -
EY -3.05 -6.55 0.00 5.11 -0.84 4.00 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.55 0.90 0.45 0.56 0.65 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 25/08/17 26/05/17 24/02/17 11/11/16 23/08/16 25/05/16 -
Price 0.05 0.055 0.07 0.05 0.045 0.055 0.065 -
P/RPS 0.32 0.35 0.00 0.43 0.41 0.43 0.54 -29.42%
P/EPS -23.44 -15.28 0.00 21.76 -107.07 21.15 11.61 -
EY -4.27 -6.55 0.00 4.60 -0.93 4.73 8.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.70 0.50 0.50 0.55 0.00 -

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 ⃤ & 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