[EVD] QoQ TTM Result on 31-Dec-2016

Stock
[EVD] EVD BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016
Profit Trend
QoQ- 131.79%
YoY- 131.16%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 71,590 62,668 57,402 56,878 58,717 62,511 60,261 12.15%
PBT 747 -383 246 1,130 -3,427 -2,884 -2,793 -
Tax -233 -20 -43 0 -128 -83 -92 85.69%
NP 514 -403 203 1,130 -3,555 -2,967 -2,885 -
-
NP to SH 514 -403 203 1,130 -3,555 -3,003 -3,018 -
-
Tax Rate 31.19% - 17.48% 0.00% - - - -
Total Cost 71,076 63,071 57,199 55,748 62,272 65,478 63,146 8.19%
-
Net Worth 53,500 47,769 49,492 49,461 44,543 0 0 -
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 53,500 47,769 49,492 49,461 44,543 0 0 -
NOSH 535,000 477,692 494,924 494,615 494,924 477,999 477,999 7.79%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.72% -0.64% 0.35% 1.99% -6.05% -4.75% -4.79% -
ROE 0.96% -0.84% 0.41% 2.28% -7.98% 0.00% 0.00% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.38 13.12 11.60 11.50 11.86 13.08 12.61 4.02%
EPS 0.10 -0.08 0.04 0.23 -0.72 -0.63 -0.63 -
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 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 494,615
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.50 14.44 13.23 13.11 13.53 14.41 13.89 12.15%
EPS 0.12 -0.09 0.05 0.26 -0.82 -0.69 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1233 0.1101 0.1141 0.114 0.1027 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.07 0.055 0.09 0.045 0.05 0.065 0.07 -
P/RPS 0.52 0.42 0.78 0.39 0.42 0.50 0.56 -4.81%
P/EPS 72.86 -65.19 219.42 19.70 -6.96 -10.35 -11.09 -
EY 1.37 -1.53 0.46 5.08 -14.37 -9.67 -9.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.55 0.90 0.45 0.56 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 25/08/17 26/05/17 24/02/17 11/11/16 23/08/16 25/05/16 -
Price 0.05 0.055 0.07 0.05 0.045 0.055 0.065 -
P/RPS 0.37 0.42 0.60 0.43 0.38 0.42 0.52 -20.28%
P/EPS 52.04 -65.19 170.66 21.89 -6.26 -8.75 -10.29 -
EY 1.92 -1.53 0.59 4.57 -15.96 -11.42 -9.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.70 0.50 0.50 0.00 0.00 -

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