[EVD] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[EVD] EVD BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 128.57%
YoY- 101.91%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 5,420 4,446 1,740 2,257 4,062 1,989 1,504 135.60%
PBT -2,100 531 75 18 -49 -433 -1,832 9.55%
Tax -45 0 -13 0 -14 0 100 -
NP -2,145 531 62 18 -63 -433 -1,732 15.36%
-
NP to SH -2,168 531 62 18 -63 -433 -1,732 16.19%
-
Tax Rate - 0.00% 17.33% 0.00% - - - -
Total Cost 7,565 3,915 1,678 2,239 4,125 2,422 3,236 76.41%
-
Net Worth 28,906 24,136 20,666 18,000 18,900 24,055 23,726 14.11%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 28,906 24,136 20,666 18,000 18,900 24,055 23,726 14.11%
NOSH 289,066 241,363 206,666 180,000 210,000 240,555 237,260 14.11%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -39.58% 11.94% 3.56% 0.80% -1.55% -21.77% -115.16% -
ROE -7.50% 2.20% 0.30% 0.10% -0.33% -1.80% -7.30% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.88 1.84 0.84 1.25 1.93 0.83 0.63 107.68%
EPS -0.75 0.22 0.03 0.01 -0.03 -0.18 -0.73 1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.09 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.22 1.00 0.39 0.51 0.91 0.45 0.34 134.92%
EPS -0.49 0.12 0.01 0.00 -0.01 -0.10 -0.39 16.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0649 0.0542 0.0464 0.0404 0.0425 0.054 0.0533 14.06%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.135 0.175 0.14 0.13 0.135 0.10 0.12 -
P/RPS 7.20 9.50 16.63 10.37 6.98 12.09 18.93 -47.59%
P/EPS -18.00 79.55 466.67 1,300.00 -450.00 -55.56 -16.44 6.24%
EY -5.56 1.26 0.21 0.08 -0.22 -1.80 -6.08 -5.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.75 1.40 1.30 1.50 1.00 1.20 8.19%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 23/05/14 03/03/14 29/11/13 28/08/13 27/05/13 28/02/13 -
Price 0.135 0.18 0.16 0.125 0.14 0.11 0.105 -
P/RPS 7.20 9.77 19.00 9.97 7.24 13.30 16.56 -42.69%
P/EPS -18.00 81.82 533.33 1,250.00 -466.67 -61.11 -14.38 16.19%
EY -5.56 1.22 0.19 0.08 -0.21 -1.64 -6.95 -13.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.80 1.60 1.25 1.56 1.10 1.05 18.29%

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