[EVD] YoY Annual (Unaudited) Result on 31-Dec-2015 [#4]

Stock
[EVD] EVD BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
YoY- -103.8%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 11,937 21,858 56,877 56,739 29,181 10,048 9,337 3.85%
PBT -17,564 -17,759 1,130 -3,399 -1,269 -392 -2,878 32.09%
Tax -17 -684 0 -82 -414 -27 -28 -7.39%
NP -17,581 -18,443 1,130 -3,481 -1,683 -419 -2,906 31.91%
-
NP to SH -17,581 -18,443 1,130 -3,591 -1,762 -419 -2,906 31.91%
-
Tax Rate - - 0.00% - - - - -
Total Cost 29,518 40,301 55,747 60,220 30,864 10,467 12,243 14.50%
-
Net Worth 32,635 81,588 49,130 44,272 35,892 23,111 22,542 5.85%
Dividend
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 32,635 81,588 49,130 44,272 35,892 23,111 22,542 5.85%
NOSH 271,962 543,924 491,304 491,917 326,296 231,111 225,426 2.92%
Ratio Analysis
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -147.28% -84.38% 1.99% -6.14% -5.77% -4.17% -31.12% -
ROE -53.87% -22.60% 2.30% -8.11% -4.91% -1.81% -12.89% -
Per Share
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.19 4.02 11.58 11.53 8.94 4.35 4.14 -9.33%
EPS -6.46 -3.39 0.23 -0.73 -0.54 -0.18 -1.29 28.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.15 0.10 0.09 0.11 0.10 0.10 -7.55%
Adjusted Per Share Value based on latest NOSH - 492,608
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.68 4.91 12.78 12.75 6.56 2.26 2.10 3.82%
EPS -3.95 -4.14 0.25 -0.81 -0.40 -0.09 -0.65 32.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0733 0.1833 0.1104 0.0995 0.0806 0.0519 0.0506 5.86%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 29/06/18 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.025 0.04 0.045 0.08 0.09 0.14 0.12 -
P/RPS 1.14 1.00 0.39 0.69 1.01 3.22 2.90 -13.38%
P/EPS -0.77 -1.18 19.57 -10.96 -16.67 -77.22 -9.31 -31.85%
EY -129.29 -84.77 5.11 -9.13 -6.00 -1.29 -10.74 46.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.27 0.45 0.89 0.82 1.40 1.20 -14.91%
Price Multiplier on Announcement Date
30/06/19 30/06/18 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/10/19 30/08/18 24/02/17 26/02/16 27/02/15 03/03/14 28/02/13 -
Price 0.03 0.07 0.05 0.075 0.105 0.16 0.105 -
P/RPS 1.37 1.74 0.43 0.65 1.17 3.68 2.54 -9.06%
P/EPS -0.93 -2.06 21.74 -10.27 -19.44 -88.25 -8.15 -28.39%
EY -107.74 -48.44 4.60 -9.73 -5.14 -1.13 -12.28 39.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.50 0.83 0.95 1.60 1.05 -10.78%

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