[EVD] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[EVD] EVD BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -193.55%
YoY- -105.51%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 7,956 9,337 10,444 12,184 10,284 7,696 8,774 -6.31%
PBT -1,732 -2,878 -1,397 -348 536 2,957 6,668 -
Tax 0 -28 -170 -116 -40 -213 -949 -
NP -1,732 -2,906 -1,568 -464 496 2,744 5,718 -
-
NP to SH -1,732 -2,906 -1,568 -464 496 2,744 5,718 -
-
Tax Rate - - - - 7.46% 7.20% 14.23% -
Total Cost 9,688 12,243 12,012 12,648 9,788 4,952 3,056 115.64%
-
Net Worth 24,055 22,542 22,188 23,199 22,733 17,031 11,750 61.15%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 662 - -
Div Payout % - - - - - 24.14% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 24,055 22,542 22,188 23,199 22,733 17,031 11,750 61.15%
NOSH 240,555 225,426 221,886 210,909 206,666 94,620 83,933 101.63%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -21.77% -31.12% -15.01% -3.81% 4.82% 35.65% 65.17% -
ROE -7.20% -12.89% -7.07% -2.00% 2.18% 16.11% 48.67% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.31 4.14 4.71 5.78 4.98 8.13 10.45 -53.50%
EPS -0.72 -1.29 -0.71 -0.22 0.24 2.90 6.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.00 -
NAPS 0.10 0.10 0.10 0.11 0.11 0.18 0.14 -20.07%
Adjusted Per Share Value based on latest NOSH - 237,333
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.79 2.10 2.35 2.74 2.31 1.73 1.97 -6.18%
EPS -0.39 -0.65 -0.35 -0.10 0.11 0.62 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.054 0.0506 0.0498 0.0521 0.0511 0.0383 0.0264 61.06%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 - -
Price 0.10 0.12 0.12 0.12 0.15 0.24 0.00 -
P/RPS 3.02 2.90 2.55 2.08 3.01 2.95 0.00 -
P/EPS -13.89 -9.31 -16.98 -54.55 62.50 8.28 0.00 -
EY -7.20 -10.74 -5.89 -1.83 1.60 12.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.92 0.00 -
P/NAPS 1.00 1.20 1.20 1.09 1.36 1.33 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 30/11/12 27/08/12 18/05/12 29/02/12 30/11/11 -
Price 0.11 0.105 0.12 0.12 0.105 0.155 0.275 -
P/RPS 3.33 2.54 2.55 2.08 2.11 1.91 2.63 17.02%
P/EPS -15.28 -8.15 -16.98 -54.55 43.75 5.34 4.04 -
EY -6.55 -12.28 -5.89 -1.83 2.29 18.71 24.78 -
DY 0.00 0.00 0.00 0.00 0.00 4.52 0.00 -
P/NAPS 1.10 1.05 1.20 1.09 0.95 0.86 1.96 -31.93%

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