[EVD] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[EVD] EVD BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -50.0%
YoY- 101.83%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 14,300 56,739 38,980 26,602 10,778 29,181 16,954 -10.71%
PBT 679 -3,399 59 203 73 -1,269 -1,483 -
Tax -10 -82 -141 -63 0 -414 -26 -47.08%
NP 669 -3,481 -82 140 73 -1,683 -1,509 -
-
NP to SH 669 -3,591 -228 30 60 -1,762 -1,576 -
-
Tax Rate 1.47% - 238.98% 31.03% 0.00% - - -
Total Cost 13,631 60,220 39,062 26,462 10,705 30,864 18,463 -18.29%
-
Net Worth 0 44,272 45,599 30,000 66,000 35,892 29,735 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 0 44,272 45,599 30,000 66,000 35,892 29,735 -
NOSH 477,999 491,917 455,999 300,000 600,000 326,296 297,358 37.18%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.68% -6.14% -0.21% 0.53% 0.68% -5.77% -8.90% -
ROE 0.00% -8.11% -0.50% 0.10% 0.09% -4.91% -5.30% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.99 11.53 8.55 8.87 1.80 8.94 5.70 -34.93%
EPS 0.14 -0.73 -0.05 0.01 0.01 -0.54 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.09 0.10 0.10 0.11 0.11 0.10 -
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.21 12.75 8.76 5.98 2.42 6.56 3.81 -10.78%
EPS 0.15 -0.81 -0.05 0.01 0.01 -0.40 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0995 0.1024 0.0674 0.1483 0.0806 0.0668 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.07 0.08 0.105 0.13 0.105 0.09 0.125 -
P/RPS 2.34 0.69 1.23 1.47 5.85 1.01 2.19 4.51%
P/EPS 50.01 -10.96 -210.00 1,300.00 1,050.00 -16.67 -23.58 -
EY 2.00 -9.13 -0.48 0.08 0.10 -6.00 -4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.89 1.05 1.30 0.95 0.82 1.25 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 26/02/16 27/11/15 27/08/15 29/05/15 27/02/15 24/11/14 -
Price 0.065 0.075 0.085 0.13 0.11 0.105 0.105 -
P/RPS 2.17 0.65 0.99 1.47 6.12 1.17 1.84 11.61%
P/EPS 46.44 -10.27 -170.00 1,300.00 1,100.00 -19.44 -19.81 -
EY 2.15 -9.73 -0.59 0.08 0.09 -5.14 -5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 0.85 1.30 1.00 0.95 1.05 -

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