[EVD] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[EVD] EVD BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 113.62%
YoY- -88.7%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 56,739 51,973 53,204 43,112 29,181 22,605 19,732 101.82%
PBT -3,399 78 406 292 -1,269 -1,977 -3,138 5.45%
Tax -82 -187 -126 0 -414 -34 -90 -6.00%
NP -3,481 -109 280 292 -1,683 -2,012 -3,228 5.14%
-
NP to SH -3,591 -304 60 240 -1,762 -2,101 -3,274 6.33%
-
Tax Rate - 239.74% 31.03% 0.00% - - - -
Total Cost 60,220 52,082 52,924 42,820 30,864 24,617 22,960 89.85%
-
Net Worth 44,272 45,599 30,000 66,000 35,892 29,735 26,403 41.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 44,272 45,599 30,000 66,000 35,892 29,735 26,403 41.00%
NOSH 491,917 455,999 300,000 600,000 326,296 297,358 264,032 51.23%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -6.14% -0.21% 0.53% 0.68% -5.77% -8.90% -16.36% -
ROE -8.11% -0.67% 0.20% 0.36% -4.91% -7.07% -12.40% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.53 11.40 17.73 7.19 8.94 7.60 7.47 33.45%
EPS -0.73 -0.07 0.02 0.04 -0.54 -0.71 -1.24 -29.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.11 0.11 0.10 0.10 -6.76%
Adjusted Per Share Value based on latest NOSH - 600,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.75 11.68 11.95 9.68 6.56 5.08 4.43 101.94%
EPS -0.81 -0.07 0.01 0.05 -0.40 -0.47 -0.74 6.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0995 0.1024 0.0674 0.1483 0.0806 0.0668 0.0593 41.07%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.08 0.105 0.13 0.105 0.09 0.125 0.135 -
P/RPS 0.69 0.92 0.73 1.46 1.01 1.64 1.81 -47.33%
P/EPS -10.96 -157.50 650.00 262.50 -16.67 -17.69 -10.89 0.42%
EY -9.13 -0.63 0.15 0.38 -6.00 -5.65 -9.19 -0.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.05 1.30 0.95 0.82 1.25 1.35 -24.19%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 27/08/15 29/05/15 27/02/15 24/11/14 28/08/14 -
Price 0.075 0.085 0.13 0.11 0.105 0.105 0.135 -
P/RPS 0.65 0.75 0.73 1.53 1.17 1.38 1.81 -49.38%
P/EPS -10.27 -127.50 650.00 275.00 -19.44 -14.86 -10.89 -3.82%
EY -9.73 -0.78 0.15 0.36 -5.14 -6.73 -9.19 3.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 1.30 1.00 0.95 1.05 1.35 -27.63%

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