[EVD] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[EVD] EVD BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 661.02%
YoY- 11336.84%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 71,968 94,361 85,654 55,326 11,776 12,200 11,976 230.89%
PBT 6,388 11,063 6,433 5,572 45 -118 -540 -
Tax -836 -3,683 -1,228 -1,228 -819 -322 -236 132.55%
NP 5,552 7,380 5,205 4,344 -774 -440 -776 -
-
NP to SH 5,656 7,438 4,850 4,346 -774 -440 -776 -
-
Tax Rate 13.09% 33.29% 19.09% 22.04% 1,820.00% - - -
Total Cost 66,416 86,981 80,449 50,982 12,550 12,640 12,752 200.76%
-
Net Worth 130,192 125,975 134,949 62,030 11,966 13,598 13,598 351.51%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 130,192 125,975 134,949 62,030 11,966 13,598 13,598 351.51%
NOSH 407,940 406,651 405,906 130,539 27,196 271,962 271,962 31.06%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 7.71% 7.82% 6.08% 7.85% -6.58% -3.61% -6.48% -
ROE 4.34% 5.90% 3.59% 7.01% -6.47% -3.24% -5.71% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 17.69 23.22 21.58 31.22 43.30 4.49 4.40 153.05%
EPS 1.40 3.00 2.49 4.88 -2.85 -0.16 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.34 0.35 0.44 0.05 0.05 245.09%
Adjusted Per Share Value based on latest NOSH - 130,539
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 16.17 21.20 19.24 12.43 2.65 2.74 2.69 230.96%
EPS 1.27 1.67 1.09 0.98 -0.17 -0.10 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2925 0.283 0.3031 0.1393 0.0269 0.0305 0.0305 352.01%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.175 0.20 0.205 0.21 0.88 0.13 0.105 -
P/RPS 0.99 0.86 0.95 0.67 2.03 2.90 2.38 -44.30%
P/EPS 12.59 10.93 16.77 8.56 -30.89 -80.35 -36.80 -
EY 7.94 9.15 5.96 11.68 -3.24 -1.24 -2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 0.60 0.60 2.00 2.60 2.10 -59.09%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 01/03/23 29/11/22 26/08/22 27/05/22 23/02/22 26/11/21 -
Price 0.15 0.195 0.205 0.19 0.22 0.10 0.14 -
P/RPS 0.85 0.84 0.95 0.61 0.51 2.23 3.18 -58.53%
P/EPS 10.79 10.65 16.77 7.75 -7.72 -61.81 -49.07 -
EY 9.27 9.39 5.96 12.91 -12.95 -1.62 -2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.63 0.60 0.54 0.50 2.00 2.80 -69.60%

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