[EVD] QoQ TTM Result on 31-Dec-2022

Stock
[EVD] EVD BERHAD
Announcement Date
01-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022
Profit Trend
QoQ- 116.56%
YoY- 3220.18%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 68,486 94,022 112,354 97,094 70,079 36,495 12,297 213.86%
PBT 6,266 8,149 12,696 11,192 5,028 2,854 63 2040.67%
Tax -2,427 -3,074 -3,931 -4,176 -1,812 -1,229 -672 135.21%
NP 3,839 5,075 8,765 7,016 3,216 1,625 -609 -
-
NP to SH 3,919 5,195 8,889 7,114 3,285 1,626 -609 -
-
Tax Rate 38.73% 37.72% 30.96% 37.31% 36.04% 43.06% 1,066.67% -
Total Cost 64,647 88,947 103,589 90,078 66,863 34,870 12,906 192.46%
-
Net Worth 127,451 126,976 130,192 125,975 134,949 62,030 11,966 383.39%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 127,451 126,976 130,192 125,975 134,949 62,030 11,966 383.39%
NOSH 412,305 410,473 407,940 406,651 405,906 130,539 27,196 511.53%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.61% 5.40% 7.80% 7.23% 4.59% 4.45% -4.95% -
ROE 3.07% 4.09% 6.83% 5.65% 2.43% 2.62% -5.09% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 16.66 22.95 27.62 23.89 17.66 20.59 45.22 -48.57%
EPS 0.95 1.27 2.18 1.75 0.83 0.92 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.32 0.31 0.34 0.35 0.44 -20.80%
Adjusted Per Share Value based on latest NOSH - 406,651
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 15.38 21.12 25.24 21.81 15.74 8.20 2.76 213.98%
EPS 0.88 1.17 2.00 1.60 0.74 0.37 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2863 0.2852 0.2925 0.283 0.3031 0.1393 0.0269 383.15%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.14 0.16 0.175 0.20 0.205 0.21 0.88 -
P/RPS 0.84 0.70 0.63 0.84 1.16 1.02 1.95 -42.93%
P/EPS 14.69 12.62 8.01 11.42 24.77 22.89 -39.30 -
EY 6.81 7.93 12.48 8.75 4.04 4.37 -2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.55 0.65 0.60 0.60 2.00 -62.97%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 25/08/23 26/05/23 01/03/23 29/11/22 26/08/22 27/05/22 -
Price 0.115 0.16 0.15 0.21 0.205 0.19 0.22 -
P/RPS 0.69 0.70 0.54 0.88 1.16 0.92 0.49 25.60%
P/EPS 12.06 12.62 6.87 12.00 24.77 20.71 -9.82 -
EY 8.29 7.93 14.57 8.34 4.04 4.83 -10.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.52 0.47 0.68 0.60 0.54 0.50 -18.17%

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