[EVD] QoQ TTM Result on 31-Mar-2017

Stock
[EVD] EVD BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017
Profit Trend
QoQ- -82.04%
YoY- 106.73%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 59,584 71,590 62,668 57,402 56,878 58,717 62,511 -3.13%
PBT -18,662 747 -383 246 1,130 -3,427 -2,884 246.07%
Tax -854 -233 -20 -43 0 -128 -83 371.05%
NP -19,516 514 -403 203 1,130 -3,555 -2,967 249.85%
-
NP to SH -19,516 514 -403 203 1,130 -3,555 -3,003 247.06%
-
Tax Rate - 31.19% - 17.48% 0.00% - - -
Total Cost 79,100 71,076 63,071 57,199 55,748 62,272 65,478 13.38%
-
Net Worth 32,635 53,500 47,769 49,492 49,461 44,543 0 -
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 32,635 53,500 47,769 49,492 49,461 44,543 0 -
NOSH 543,924 535,000 477,692 494,924 494,615 494,924 477,999 8.96%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -32.75% 0.72% -0.64% 0.35% 1.99% -6.05% -4.75% -
ROE -59.80% 0.96% -0.84% 0.41% 2.28% -7.98% 0.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.95 13.38 13.12 11.60 11.50 11.86 13.08 -11.14%
EPS -3.59 0.10 -0.08 0.04 0.23 -0.72 -0.63 218.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.10 0.10 0.10 0.10 0.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 494,924
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.73 16.50 14.44 13.23 13.11 13.53 14.41 -3.16%
EPS -4.50 0.12 -0.09 0.05 0.26 -0.82 -0.69 247.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0752 0.1233 0.1101 0.1141 0.114 0.1027 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.07 0.07 0.055 0.09 0.045 0.05 0.065 -
P/RPS 0.64 0.52 0.42 0.78 0.39 0.42 0.50 17.83%
P/EPS -1.95 72.86 -65.19 219.42 19.70 -6.96 -10.35 -67.03%
EY -51.26 1.37 -1.53 0.46 5.08 -14.37 -9.67 203.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.70 0.55 0.90 0.45 0.56 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 25/08/17 26/05/17 24/02/17 11/11/16 23/08/16 -
Price 0.055 0.05 0.055 0.07 0.05 0.045 0.055 -
P/RPS 0.50 0.37 0.42 0.60 0.43 0.38 0.42 12.29%
P/EPS -1.53 52.04 -65.19 170.66 21.89 -6.26 -8.75 -68.63%
EY -65.24 1.92 -1.53 0.59 4.57 -15.96 -11.42 218.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.50 0.55 0.70 0.50 0.50 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