[EVD] QoQ Quarter Result on 30-Jun-2013 [#2]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 85.45%
YoY- 82.3%
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 4,446 1,740 2,257 4,062 1,989 1,504 1,741 86.93%
PBT 531 75 18 -49 -433 -1,832 -874 -
Tax 0 -13 0 -14 0 100 -70 -
NP 531 62 18 -63 -433 -1,732 -944 -
-
NP to SH 531 62 18 -63 -433 -1,732 -944 -
-
Tax Rate 0.00% 17.33% 0.00% - - - - -
Total Cost 3,915 1,678 2,239 4,125 2,422 3,236 2,685 28.61%
-
Net Worth 24,136 20,666 18,000 18,900 24,055 23,726 23,599 1.51%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 24,136 20,666 18,000 18,900 24,055 23,726 23,599 1.51%
NOSH 241,363 206,666 180,000 210,000 240,555 237,260 235,999 1.51%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.94% 3.56% 0.80% -1.55% -21.77% -115.16% -54.22% -
ROE 2.20% 0.30% 0.10% -0.33% -1.80% -7.30% -4.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.84 0.84 1.25 1.93 0.83 0.63 0.74 83.63%
EPS 0.22 0.03 0.01 -0.03 -0.18 -0.73 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.09 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 210,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.00 0.39 0.51 0.91 0.45 0.34 0.39 87.44%
EPS 0.12 0.01 0.00 -0.01 -0.10 -0.39 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0542 0.0464 0.0404 0.0425 0.054 0.0533 0.053 1.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.175 0.14 0.13 0.135 0.10 0.12 0.12 -
P/RPS 9.50 16.63 10.37 6.98 12.09 18.93 16.27 -30.16%
P/EPS 79.55 466.67 1,300.00 -450.00 -55.56 -16.44 -30.00 -
EY 1.26 0.21 0.08 -0.22 -1.80 -6.08 -3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.40 1.30 1.50 1.00 1.20 1.20 28.62%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 03/03/14 29/11/13 28/08/13 27/05/13 28/02/13 30/11/12 -
Price 0.18 0.16 0.125 0.14 0.11 0.105 0.12 -
P/RPS 9.77 19.00 9.97 7.24 13.30 16.56 16.27 -28.84%
P/EPS 81.82 533.33 1,250.00 -466.67 -61.11 -14.38 -30.00 -
EY 1.22 0.19 0.08 -0.21 -1.64 -6.95 -3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.60 1.25 1.56 1.10 1.05 1.20 31.06%

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