[EVD] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[EVD] EVD BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -75.0%
YoY- 101.83%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 10,806 65,000 64,746 53,204 19,732 12,102 12,184 -1.82%
PBT -2,132 -20,357 1,436 406 -3,138 -964 -348 32.12%
Tax -242 -931 -128 -126 -90 -28 -116 11.96%
NP -2,374 -21,289 1,308 280 -3,228 -992 -464 28.51%
-
NP to SH -2,374 -21,289 1,308 60 -3,274 -992 -464 28.51%
-
Tax Rate - - 8.91% 31.03% - - - -
Total Cost 13,180 86,289 63,438 52,924 22,960 13,094 12,648 0.63%
-
Net Worth 65,270 32,635 50,307 30,000 26,403 21,257 23,199 17.23%
Dividend
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 65,270 32,635 50,307 30,000 26,403 21,257 23,199 17.23%
NOSH 271,962 543,924 503,076 300,000 264,032 236,190 210,909 3.98%
Ratio Analysis
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -21.97% -32.75% 2.02% 0.53% -16.36% -8.20% -3.81% -
ROE -3.64% -65.23% 2.60% 0.20% -12.40% -4.67% -2.00% -
Per Share
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.99 11.95 12.87 17.73 7.47 5.12 5.78 -15.11%
EPS -0.88 -3.92 0.26 0.02 -1.24 -0.42 -0.22 23.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.06 0.10 0.10 0.10 0.09 0.11 1.34%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.43 14.60 14.54 11.95 4.43 2.72 2.74 -1.82%
EPS -0.53 -4.78 0.29 0.01 -0.74 -0.22 -0.10 29.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1466 0.0733 0.113 0.0674 0.0593 0.0478 0.0521 17.23%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.03 0.07 0.065 0.13 0.135 0.135 0.12 -
P/RPS 1.51 0.59 0.51 0.73 1.81 2.63 2.08 -4.80%
P/EPS -6.87 -1.79 25.00 650.00 -10.89 -32.14 -54.55 -27.27%
EY -14.55 -55.91 4.00 0.15 -9.19 -3.11 -1.83 37.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 1.17 0.65 1.30 1.35 1.50 1.09 -20.25%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/10/19 27/02/18 23/08/16 27/08/15 28/08/14 28/08/13 27/08/12 -
Price 0.03 0.055 0.055 0.13 0.135 0.14 0.12 -
P/RPS 1.51 0.46 0.43 0.73 1.81 2.73 2.08 -4.80%
P/EPS -6.87 -1.41 21.15 650.00 -10.89 -33.33 -54.55 -27.27%
EY -14.55 -71.16 4.73 0.15 -9.19 -3.00 -1.83 37.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.92 0.55 1.30 1.35 1.56 1.09 -20.25%

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