[EVD] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[EVD] EVD BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -11.8%
YoY- -320.53%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 38,980 26,602 10,778 29,181 16,954 9,866 4,446 324.62%
PBT 59 203 73 -1,269 -1,483 -1,569 531 -76.85%
Tax -141 -63 0 -414 -26 -45 0 -
NP -82 140 73 -1,683 -1,509 -1,614 531 -
-
NP to SH -228 30 60 -1,762 -1,576 -1,637 531 -
-
Tax Rate 238.98% 31.03% 0.00% - - - 0.00% -
Total Cost 39,062 26,462 10,705 30,864 18,463 11,480 3,915 362.81%
-
Net Worth 45,599 30,000 66,000 35,892 29,735 26,403 24,136 52.76%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 45,599 30,000 66,000 35,892 29,735 26,403 24,136 52.76%
NOSH 455,999 300,000 600,000 326,296 297,358 264,032 241,363 52.76%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -0.21% 0.53% 0.68% -5.77% -8.90% -16.36% 11.94% -
ROE -0.50% 0.10% 0.09% -4.91% -5.30% -6.20% 2.20% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.55 8.87 1.80 8.94 5.70 3.74 1.84 178.20%
EPS -0.05 0.01 0.01 -0.54 -0.53 -0.62 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.11 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 371,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.76 5.98 2.42 6.56 3.81 2.22 1.00 324.38%
EPS -0.05 0.01 0.01 -0.40 -0.35 -0.37 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1024 0.0674 0.1483 0.0806 0.0668 0.0593 0.0542 52.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.105 0.13 0.105 0.09 0.125 0.135 0.175 -
P/RPS 1.23 1.47 5.85 1.01 2.19 3.61 9.50 -74.37%
P/EPS -210.00 1,300.00 1,050.00 -16.67 -23.58 -21.77 79.55 -
EY -0.48 0.08 0.10 -6.00 -4.24 -4.59 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.30 0.95 0.82 1.25 1.35 1.75 -28.84%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 29/05/15 27/02/15 24/11/14 28/08/14 23/05/14 -
Price 0.085 0.13 0.11 0.105 0.105 0.135 0.18 -
P/RPS 0.99 1.47 6.12 1.17 1.84 3.61 9.77 -78.23%
P/EPS -170.00 1,300.00 1,100.00 -19.44 -19.81 -21.77 81.82 -
EY -0.59 0.08 0.09 -5.14 -5.05 -4.59 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.30 1.00 0.95 1.05 1.35 1.80 -39.33%

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