[EVD] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[EVD] EVD BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -26.73%
YoY- -507.48%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 56,739 51,207 45,917 35,513 29,181 18,694 13,863 155.21%
PBT -3,399 273 503 -1,727 -1,269 -1,408 -1,476 74.12%
Tax -82 -529 -432 -414 -414 -39 -58 25.88%
NP -3,481 -256 71 -2,141 -1,683 -1,447 -1,534 72.42%
-
NP to SH -3,627 -414 -95 -2,233 -1,762 -1,514 -1,557 75.45%
-
Tax Rate - 193.77% 85.88% - - - - -
Total Cost 60,220 51,463 45,846 37,654 30,864 20,141 15,397 147.62%
-
Net Worth 44,334 51,599 30,000 66,000 40,919 30,500 28,906 32.89%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 44,334 51,599 30,000 66,000 40,919 30,500 28,906 32.89%
NOSH 492,608 515,999 300,000 600,000 371,999 305,000 289,066 42.53%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -6.14% -0.50% 0.15% -6.03% -5.77% -7.74% -11.07% -
ROE -8.18% -0.80% -0.32% -3.38% -4.31% -4.96% -5.39% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.52 9.92 15.31 5.92 7.84 6.13 4.80 78.97%
EPS -0.74 -0.08 -0.03 -0.37 -0.47 -0.50 -0.54 23.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.11 0.11 0.10 0.10 -6.76%
Adjusted Per Share Value based on latest NOSH - 600,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.05 11.78 10.56 8.17 6.71 4.30 3.19 155.13%
EPS -0.83 -0.10 -0.02 -0.51 -0.41 -0.35 -0.36 74.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.1187 0.069 0.1518 0.0941 0.0702 0.0665 32.89%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.08 0.105 0.13 0.105 0.09 0.125 0.135 -
P/RPS 0.69 1.06 0.85 1.77 1.15 2.04 2.81 -60.68%
P/EPS -10.87 -130.87 -410.53 -28.21 -19.00 -25.18 -25.06 -42.61%
EY -9.20 -0.76 -0.24 -3.54 -5.26 -3.97 -3.99 74.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.05 1.30 0.95 0.82 1.25 1.35 -24.19%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 27/08/15 29/05/15 27/02/15 24/11/14 28/08/14 -
Price 0.075 0.085 0.13 0.11 0.105 0.105 0.135 -
P/RPS 0.65 0.86 0.85 1.86 1.34 1.71 2.81 -62.21%
P/EPS -10.19 -105.94 -410.53 -29.56 -22.17 -21.15 -25.06 -45.02%
EY -9.82 -0.94 -0.24 -3.38 -4.51 -4.73 -3.99 81.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 1.30 1.00 0.95 1.05 1.35 -27.63%

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