[EVD] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[EVD] EVD BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -335.79%
YoY- 72.66%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 62,511 60,261 56,739 51,207 45,917 35,513 29,181 66.25%
PBT -2,884 -2,793 -3,399 273 503 -1,727 -1,269 72.94%
Tax -83 -92 -82 -529 -432 -414 -414 -65.77%
NP -2,967 -2,885 -3,481 -256 71 -2,141 -1,683 45.98%
-
NP to SH -3,003 -3,018 -3,627 -414 -95 -2,233 -1,762 42.72%
-
Tax Rate - - - 193.77% 85.88% - - -
Total Cost 65,478 63,146 60,220 51,463 45,846 37,654 30,864 65.18%
-
Net Worth 0 0 44,334 51,599 30,000 66,000 40,919 -
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 0 0 44,334 51,599 30,000 66,000 40,919 -
NOSH 477,999 477,999 492,608 515,999 300,000 600,000 371,999 18.21%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -4.75% -4.79% -6.14% -0.50% 0.15% -6.03% -5.77% -
ROE 0.00% 0.00% -8.18% -0.80% -0.32% -3.38% -4.31% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.08 12.61 11.52 9.92 15.31 5.92 7.84 40.71%
EPS -0.63 -0.63 -0.74 -0.08 -0.03 -0.37 -0.47 21.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.09 0.10 0.10 0.11 0.11 -
Adjusted Per Share Value based on latest NOSH - 515,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 14.41 13.89 13.08 11.80 10.58 8.19 6.73 66.20%
EPS -0.69 -0.70 -0.84 -0.10 -0.02 -0.51 -0.41 41.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.1022 0.1189 0.0691 0.1521 0.0943 -
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.065 0.07 0.08 0.105 0.13 0.105 0.09 -
P/RPS 0.50 0.56 0.69 1.06 0.85 1.77 1.15 -42.63%
P/EPS -10.35 -11.09 -10.87 -130.87 -410.53 -28.21 -19.00 -33.32%
EY -9.67 -9.02 -9.20 -0.76 -0.24 -3.54 -5.26 50.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.89 1.05 1.30 0.95 0.82 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 25/05/16 26/02/16 27/11/15 27/08/15 29/05/15 27/02/15 -
Price 0.055 0.065 0.075 0.085 0.13 0.11 0.105 -
P/RPS 0.42 0.52 0.65 0.86 0.85 1.86 1.34 -53.89%
P/EPS -8.75 -10.29 -10.19 -105.94 -410.53 -29.56 -22.17 -46.22%
EY -11.42 -9.71 -9.82 -0.94 -0.24 -3.38 -4.51 85.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.83 0.85 1.30 1.00 0.95 -

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