[EVD] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[EVD] EVD BERHAD
Announcement Date
03-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 85.58%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 56,877 56,739 29,181 10,048 9,337 7,696 0 -
PBT 1,130 -3,399 -1,269 -392 -2,878 2,957 0 -
Tax 0 -82 -414 -27 -28 -213 0 -
NP 1,130 -3,481 -1,683 -419 -2,906 2,744 0 -
-
NP to SH 1,130 -3,591 -1,762 -419 -2,906 2,744 0 -
-
Tax Rate 0.00% - - - - 7.20% - -
Total Cost 55,747 60,220 30,864 10,467 12,243 4,952 0 -
-
Net Worth 49,130 44,272 35,892 23,111 22,542 17,031 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 662 - -
Div Payout % - - - - - 24.14% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 49,130 44,272 35,892 23,111 22,542 17,031 0 -
NOSH 491,304 491,917 326,296 231,111 225,426 94,620 0 -
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.99% -6.14% -5.77% -4.17% -31.12% 35.65% 0.00% -
ROE 2.30% -8.11% -4.91% -1.81% -12.89% 16.11% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.58 11.53 8.94 4.35 4.14 8.13 0.00 -
EPS 0.23 -0.73 -0.54 -0.18 -1.29 2.90 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.00 -
NAPS 0.10 0.09 0.11 0.10 0.10 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 206,666
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.78 12.75 6.56 2.26 2.10 1.73 0.00 -
EPS 0.25 -0.81 -0.40 -0.09 -0.65 0.62 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.1104 0.0995 0.0806 0.0519 0.0506 0.0383 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 0.045 0.08 0.09 0.14 0.12 0.24 0.00 -
P/RPS 0.39 0.69 1.01 3.22 2.90 2.95 0.00 -
P/EPS 19.57 -10.96 -16.67 -77.22 -9.31 8.28 0.00 -
EY 5.11 -9.13 -6.00 -1.29 -10.74 12.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.92 0.00 -
P/NAPS 0.45 0.89 0.82 1.40 1.20 1.33 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 03/03/14 28/02/13 29/02/12 - -
Price 0.05 0.075 0.105 0.16 0.105 0.155 0.00 -
P/RPS 0.43 0.65 1.17 3.68 2.54 1.91 0.00 -
P/EPS 21.74 -10.27 -19.44 -88.25 -8.15 5.34 0.00 -
EY 4.60 -9.73 -5.14 -1.13 -12.28 18.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.52 0.00 -
P/NAPS 0.50 0.83 0.95 1.60 1.05 0.86 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