[EVD] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[EVD] EVD BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 102.03%
YoY- 11050.0%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 94,022 112,354 97,094 70,079 36,495 12,297 12,823 278.80%
PBT 8,149 12,696 11,192 5,028 2,854 63 -44 -
Tax -3,074 -3,931 -4,176 -1,812 -1,229 -672 -184 556.89%
NP 5,075 8,765 7,016 3,216 1,625 -609 -228 -
-
NP to SH 5,195 8,889 7,114 3,285 1,626 -609 -228 -
-
Tax Rate 37.72% 30.96% 37.31% 36.04% 43.06% 1,066.67% - -
Total Cost 88,947 103,589 90,078 66,863 34,870 12,906 13,051 260.73%
-
Net Worth 126,976 130,192 125,975 134,949 62,030 11,966 13,598 345.25%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 126,976 130,192 125,975 134,949 62,030 11,966 13,598 345.25%
NOSH 410,473 407,940 406,651 405,906 130,539 27,196 271,962 31.67%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.40% 7.80% 7.23% 4.59% 4.45% -4.95% -1.78% -
ROE 4.09% 6.83% 5.65% 2.43% 2.62% -5.09% -1.68% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 22.95 27.62 23.89 17.66 20.59 45.22 4.71 188.24%
EPS 1.27 2.18 1.75 0.83 0.92 -2.24 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.31 0.34 0.35 0.44 0.05 238.61%
Adjusted Per Share Value based on latest NOSH - 405,906
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.12 25.24 21.81 15.74 8.20 2.76 2.88 278.83%
EPS 1.17 2.00 1.60 0.74 0.37 -0.14 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2852 0.2925 0.283 0.3031 0.1393 0.0269 0.0305 345.66%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.16 0.175 0.20 0.205 0.21 0.88 0.13 -
P/RPS 0.70 0.63 0.84 1.16 1.02 1.95 2.76 -60.03%
P/EPS 12.62 8.01 11.42 24.77 22.89 -39.30 -155.07 -
EY 7.93 12.48 8.75 4.04 4.37 -2.54 -0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.65 0.60 0.60 2.00 2.60 -65.90%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 26/05/23 01/03/23 29/11/22 26/08/22 27/05/22 23/02/22 -
Price 0.16 0.15 0.21 0.205 0.19 0.22 0.10 -
P/RPS 0.70 0.54 0.88 1.16 0.92 0.49 2.12 -52.32%
P/EPS 12.62 6.87 12.00 24.77 20.71 -9.82 -119.28 -
EY 7.93 14.57 8.34 4.04 4.83 -10.18 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.68 0.60 0.54 0.50 2.00 -59.36%

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