[EVD] QoQ 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- -387.1%
YoY- -187.04%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
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 1,989 1,504 1,741 3,521 2,571 1,115 2,597 -16.27%
PBT -433 -1,832 -874 -308 134 -2,043 103 -
Tax 0 100 -70 -48 -10 499 -25 -
NP -433 -1,732 -944 -356 124 -1,544 78 -
-
NP to SH -433 -1,732 -944 -356 124 -1,544 78 -
-
Tax Rate - - - - 7.46% - 24.27% -
Total Cost 2,422 3,236 2,685 3,877 2,447 2,659 2,519 -2.58%
-
Net Worth 24,055 23,726 23,599 26,106 22,733 22,595 13,650 45.84%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 878 - -
Div Payout % - - - - - 0.00% - -
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 23,726 23,599 26,106 22,733 22,595 13,650 45.84%
NOSH 240,555 237,260 235,999 237,333 206,666 125,528 97,500 82.48%
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% -115.16% -54.22% -10.11% 4.82% -138.48% 3.00% -
ROE -1.80% -7.30% -4.00% -1.36% 0.55% -6.83% 0.57% -
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 0.83 0.63 0.74 1.48 1.24 0.89 2.66 -53.96%
EPS -0.18 -0.73 -0.40 -0.15 0.06 -1.23 0.08 -
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 0.45 0.34 0.39 0.79 0.58 0.25 0.58 -15.55%
EPS -0.10 -0.39 -0.21 -0.08 0.03 -0.35 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.054 0.0533 0.053 0.0586 0.0511 0.0508 0.0307 45.66%
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 12.09 18.93 16.27 8.09 12.06 27.02 0.00 -
P/EPS -55.56 -16.44 -30.00 -80.00 250.00 -19.51 0.00 -
EY -1.80 -6.08 -3.33 -1.25 0.40 -5.13 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 13.30 16.56 16.27 8.09 8.44 17.45 10.32 18.40%
P/EPS -61.11 -14.38 -30.00 -80.00 175.00 -12.60 343.75 -
EY -1.64 -6.95 -3.33 -1.25 0.57 -7.94 0.29 -
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