[EVD] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[EVD] EVD BERHAD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -24.56%
YoY- 19.3%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 29,786 36,228 48,251 68,486 94,022 112,354 97,094 -54.54%
PBT -54,552 -26,408 -20,470 6,266 8,149 12,696 11,192 -
Tax -145 98 -108 -2,427 -3,074 -3,931 -4,176 -89.37%
NP -54,697 -26,310 -20,578 3,839 5,075 8,765 7,016 -
-
NP to SH -54,630 -26,259 -20,516 3,919 5,195 8,889 7,114 -
-
Tax Rate - - - 38.73% 37.72% 30.96% 37.31% -
Total Cost 84,483 62,538 68,829 64,647 88,947 103,589 90,078 -4.18%
-
Net Worth 77,770 101,122 107,241 127,451 126,976 130,192 125,975 -27.51%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 77,770 101,122 107,241 127,451 126,976 130,192 125,975 -27.51%
NOSH 433,869 425,994 414,715 412,305 410,473 407,940 406,651 4.41%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -183.63% -72.62% -42.65% 5.61% 5.40% 7.80% 7.23% -
ROE -70.24% -25.97% -19.13% 3.07% 4.09% 6.83% 5.65% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 6.89 8.60 11.70 16.66 22.95 27.62 23.89 -56.38%
EPS -12.64 -6.23 -4.97 0.95 1.27 2.18 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.24 0.26 0.31 0.31 0.32 0.31 -30.42%
Adjusted Per Share Value based on latest NOSH - 412,305
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 6.69 8.14 10.84 15.38 21.12 25.24 21.81 -54.54%
EPS -12.27 -5.90 -4.61 0.88 1.17 2.00 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 0.2272 0.2409 0.2863 0.2852 0.2925 0.283 -27.52%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.115 0.14 0.115 0.14 0.16 0.175 0.20 -
P/RPS 1.67 1.63 0.98 0.84 0.70 0.63 0.84 58.17%
P/EPS -0.91 -2.25 -2.31 14.69 12.62 8.01 11.42 -
EY -109.95 -44.52 -43.25 6.81 7.93 12.48 8.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.44 0.45 0.52 0.55 0.65 -1.02%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 28/05/24 01/03/24 24/11/23 25/08/23 26/05/23 01/03/23 -
Price 0.10 0.115 0.12 0.115 0.16 0.15 0.21 -
P/RPS 1.45 1.34 1.03 0.69 0.70 0.54 0.88 39.54%
P/EPS -0.79 -1.85 -2.41 12.06 12.62 6.87 12.00 -
EY -126.44 -54.19 -41.45 8.29 7.93 14.57 8.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.48 0.46 0.37 0.52 0.47 0.68 -12.15%

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