[EVD] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[EVD] EVD BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 3.73%
YoY- -229.71%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 26,602 10,778 29,181 16,954 9,866 4,446 10,048 91.71%
PBT 203 73 -1,269 -1,483 -1,569 531 -392 -
Tax -63 0 -414 -26 -45 0 -27 76.19%
NP 140 73 -1,683 -1,509 -1,614 531 -419 -
-
NP to SH 30 60 -1,762 -1,576 -1,637 531 -419 -
-
Tax Rate 31.03% 0.00% - - - 0.00% - -
Total Cost 26,462 10,705 30,864 18,463 11,480 3,915 10,467 85.89%
-
Net Worth 30,000 66,000 35,892 29,735 26,403 24,136 23,111 19.05%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 30,000 66,000 35,892 29,735 26,403 24,136 23,111 19.05%
NOSH 300,000 600,000 326,296 297,358 264,032 241,363 231,111 19.05%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.53% 0.68% -5.77% -8.90% -16.36% 11.94% -4.17% -
ROE 0.10% 0.09% -4.91% -5.30% -6.20% 2.20% -1.81% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.87 1.80 8.94 5.70 3.74 1.84 4.35 61.01%
EPS 0.01 0.01 -0.54 -0.53 -0.62 0.22 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.10 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 305,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.98 2.42 6.56 3.81 2.22 1.00 2.26 91.64%
EPS 0.01 0.01 -0.40 -0.35 -0.37 0.12 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0674 0.1483 0.0806 0.0668 0.0593 0.0542 0.0519 19.08%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.13 0.105 0.09 0.125 0.135 0.175 0.14 -
P/RPS 1.47 5.85 1.01 2.19 3.61 9.50 3.22 -40.79%
P/EPS 1,300.00 1,050.00 -16.67 -23.58 -21.77 79.55 -77.22 -
EY 0.08 0.10 -6.00 -4.24 -4.59 1.26 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.95 0.82 1.25 1.35 1.75 1.40 -4.83%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 24/11/14 28/08/14 23/05/14 03/03/14 -
Price 0.13 0.11 0.105 0.105 0.135 0.18 0.16 -
P/RPS 1.47 6.12 1.17 1.84 3.61 9.77 3.68 -45.85%
P/EPS 1,300.00 1,100.00 -19.44 -19.81 -21.77 81.82 -88.25 -
EY 0.08 0.09 -5.14 -5.05 -4.59 1.22 -1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.00 0.95 1.05 1.35 1.80 1.60 -12.96%

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