[EVD] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[EVD] EVD BERHAD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 11.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 9,337 8,948 9,804 8,469 5,898 4,783 2,186 162.09%
PBT -2,880 -3,091 -2,114 -1,308 -1,442 601 498 -
Tax -28 371 416 375 385 -114 -89 -53.58%
NP -2,908 -2,720 -1,698 -933 -1,057 487 409 -
-
NP to SH -2,908 -2,720 -1,698 -933 -1,057 487 409 -
-
Tax Rate - - - - - 18.97% 17.87% -
Total Cost 12,245 11,668 11,502 9,402 6,955 4,296 1,777 260.00%
-
Net Worth 23,726 23,599 26,106 22,733 22,595 13,650 14,682 37.50%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 878 878 878 - - - -
Div Payout % - 0.00% 0.00% 0.00% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 23,726 23,599 26,106 22,733 22,595 13,650 14,682 37.50%
NOSH 237,260 235,999 237,333 206,666 125,528 97,500 104,871 71.91%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -31.14% -30.40% -17.32% -11.02% -17.92% 10.18% 18.71% -
ROE -12.26% -11.53% -6.50% -4.10% -4.68% 3.57% 2.79% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.94 3.79 4.13 4.10 4.70 4.91 2.08 52.79%
EPS -1.23 -1.15 -0.72 -0.45 -0.84 0.50 0.39 -
DPS 0.00 0.37 0.37 0.43 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.11 0.18 0.14 0.14 -20.01%
Adjusted Per Share Value based on latest NOSH - 206,666
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.15 2.06 2.26 1.95 1.36 1.10 0.50 163.26%
EPS -0.67 -0.63 -0.39 -0.21 -0.24 0.11 0.09 -
DPS 0.00 0.20 0.20 0.20 0.00 0.00 0.00 -
NAPS 0.0546 0.0543 0.0601 0.0523 0.052 0.0314 0.0338 37.47%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 - - -
Price 0.12 0.12 0.12 0.15 0.24 0.00 0.00 -
P/RPS 3.05 3.16 2.90 3.66 5.11 0.00 0.00 -
P/EPS -9.79 -10.41 -16.77 -33.23 -28.50 0.00 0.00 -
EY -10.21 -9.60 -5.96 -3.01 -3.51 0.00 0.00 -
DY 0.00 3.10 3.09 2.83 0.00 0.00 0.00 -
P/NAPS 1.20 1.20 1.09 1.36 1.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 27/08/12 18/05/12 - - - -
Price 0.105 0.12 0.12 0.105 0.00 0.00 0.00 -
P/RPS 2.67 3.16 2.90 2.56 0.00 0.00 0.00 -
P/EPS -8.57 -10.41 -16.77 -23.26 0.00 0.00 0.00 -
EY -11.67 -9.60 -5.96 -4.30 0.00 0.00 0.00 -
DY 0.00 3.10 3.09 4.05 0.00 0.00 0.00 -
P/NAPS 1.05 1.20 1.09 0.95 0.00 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