[EVD] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[EVD] EVD BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 19.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 9,804 8,469 5,898 4,783 2,186 0 -
PBT -2,114 -1,308 -1,442 601 498 0 -
Tax 416 375 385 -114 -89 0 -
NP -1,698 -933 -1,057 487 409 0 -
-
NP to SH -1,698 -933 -1,057 487 409 0 -
-
Tax Rate - - - 18.97% 17.87% - -
Total Cost 11,502 9,402 6,955 4,296 1,777 0 -
-
Net Worth 26,106 22,733 22,595 13,650 14,682 0 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 878 878 - - - - -
Div Payout % 0.00% 0.00% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 26,106 22,733 22,595 13,650 14,682 0 -
NOSH 237,333 206,666 125,528 97,500 104,871 0 -
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -17.32% -11.02% -17.92% 10.18% 18.71% 0.00% -
ROE -6.50% -4.10% -4.68% 3.57% 2.79% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.13 4.10 4.70 4.91 2.08 0.00 -
EPS -0.72 -0.45 -0.84 0.50 0.39 0.00 -
DPS 0.37 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.18 0.14 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 97,500
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.20 1.90 1.32 1.07 0.49 0.00 -
EPS -0.38 -0.21 -0.24 0.11 0.09 0.00 -
DPS 0.20 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.0586 0.0511 0.0508 0.0307 0.033 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/06/12 30/03/12 30/12/11 - - - -
Price 0.12 0.15 0.24 0.00 0.00 0.00 -
P/RPS 2.90 3.66 5.11 0.00 0.00 0.00 -
P/EPS -16.77 -33.23 -28.50 0.00 0.00 0.00 -
EY -5.96 -3.01 -3.51 0.00 0.00 0.00 -
DY 3.09 2.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.36 1.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/08/12 18/05/12 - - - - -
Price 0.12 0.105 0.00 0.00 0.00 0.00 -
P/RPS 2.90 2.56 0.00 0.00 0.00 0.00 -
P/EPS -16.77 -23.26 0.00 0.00 0.00 0.00 -
EY -5.96 -4.30 0.00 0.00 0.00 0.00 -
DY 3.09 4.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.95 0.00 0.00 0.00 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