[EVD] QoQ TTM Result on 31-Mar-2023

Stock
[EVD] EVD BERHAD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023
Profit Trend
QoQ- 24.95%
YoY- 1559.61%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 48,251 68,486 94,022 112,354 97,094 70,079 36,495 20.40%
PBT -20,470 6,266 8,149 12,696 11,192 5,028 2,854 -
Tax -108 -2,427 -3,074 -3,931 -4,176 -1,812 -1,229 -80.14%
NP -20,578 3,839 5,075 8,765 7,016 3,216 1,625 -
-
NP to SH -20,516 3,919 5,195 8,889 7,114 3,285 1,626 -
-
Tax Rate - 38.73% 37.72% 30.96% 37.31% 36.04% 43.06% -
Total Cost 68,829 64,647 88,947 103,589 90,078 66,863 34,870 57.15%
-
Net Worth 107,241 127,451 126,976 130,192 125,975 134,949 62,030 43.90%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 107,241 127,451 126,976 130,192 125,975 134,949 62,030 43.90%
NOSH 414,715 412,305 410,473 407,940 406,651 405,906 130,539 115.65%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -42.65% 5.61% 5.40% 7.80% 7.23% 4.59% 4.45% -
ROE -19.13% 3.07% 4.09% 6.83% 5.65% 2.43% 2.62% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.70 16.66 22.95 27.62 23.89 17.66 20.59 -31.32%
EPS -4.97 0.95 1.27 2.18 1.75 0.83 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.31 0.31 0.32 0.31 0.34 0.35 -17.93%
Adjusted Per Share Value based on latest NOSH - 407,940
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 10.84 15.38 21.12 25.24 21.81 15.74 8.20 20.38%
EPS -4.61 0.88 1.17 2.00 1.60 0.74 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2409 0.2863 0.2852 0.2925 0.283 0.3031 0.1393 43.93%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.115 0.14 0.16 0.175 0.20 0.205 0.21 -
P/RPS 0.98 0.84 0.70 0.63 0.84 1.16 1.02 -2.62%
P/EPS -2.31 14.69 12.62 8.01 11.42 24.77 22.89 -
EY -43.25 6.81 7.93 12.48 8.75 4.04 4.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.52 0.55 0.65 0.60 0.60 -18.63%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 01/03/24 24/11/23 25/08/23 26/05/23 01/03/23 29/11/22 26/08/22 -
Price 0.12 0.115 0.16 0.15 0.21 0.205 0.19 -
P/RPS 1.03 0.69 0.70 0.54 0.88 1.16 0.92 7.79%
P/EPS -2.41 12.06 12.62 6.87 12.00 24.77 20.71 -
EY -41.45 8.29 7.93 14.57 8.34 4.04 4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.52 0.47 0.68 0.60 0.54 -10.11%

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