[EVD] YoY Annualized Quarter Result on 30-Jun-2023

Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023
Profit Trend
QoQ- -102.58%
YoY- -103.36%
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/17 30/06/17 CAGR
Revenue 57,109 46,474 52,637 54,646 94,361 0 76,328 -4.05%
PBT -54,683 -21,267 -22,332 -260 11,063 0 -1,590 65.69%
Tax -111 -95 -117 68 -3,683 0 -166 -5.58%
NP -54,794 -21,362 -22,449 -192 7,380 0 -1,756 63.41%
-
NP to SH -54,704 -21,296 -22,382 -146 7,438 0 -1,756 63.37%
-
Tax Rate - - - - 33.29% - - -
Total Cost 111,903 67,836 75,087 54,838 86,981 0 78,084 5.27%
-
Net Worth 77,770 101,122 107,241 126,976 125,975 49,492 48,777 6.88%
Dividend
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/17 30/06/17 CAGR
Net Worth 77,770 101,122 107,241 126,976 125,975 49,492 48,777 6.88%
NOSH 433,869 425,994 414,715 410,473 406,651 494,924 487,777 -1.65%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/17 30/06/17 CAGR
NP Margin -95.95% -45.97% -42.65% -0.35% 7.82% 0.00% -2.30% -
ROE -70.34% -21.06% -20.87% -0.11% 5.90% 0.00% -3.60% -
Per Share
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/17 30/06/17 CAGR
RPS 13.22 11.03 12.76 13.34 23.22 0.00 15.65 -2.37%
EPS -13.16 -5.17 -5.45 -0.04 3.00 0.00 -0.36 67.14%
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 0.10 0.10 8.75%
Adjusted Per Share Value based on latest NOSH - 410,473
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/17 30/06/17 CAGR
RPS 12.83 10.44 11.82 12.28 21.20 0.00 17.15 -4.05%
EPS -12.29 -4.78 -5.03 -0.03 1.67 0.00 -0.39 63.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 0.2272 0.2409 0.2852 0.283 0.1112 0.1096 6.88%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/17 30/06/17 CAGR
Date 28/06/24 29/03/24 29/12/23 30/06/23 30/12/22 31/03/17 30/06/17 -
Price 0.115 0.14 0.115 0.16 0.20 0.09 0.055 -
P/RPS 0.87 1.27 0.90 1.20 0.86 0.00 0.35 13.88%
P/EPS -0.91 -2.77 -2.12 -448.88 10.93 0.00 -15.28 -33.14%
EY -110.10 -36.10 -47.19 -0.22 9.15 0.00 -6.55 49.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.44 0.52 0.65 0.90 0.55 2.18%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 31/03/17 30/06/17 CAGR
Date 30/08/24 28/05/24 01/03/24 25/08/23 01/03/23 26/05/17 25/08/17 -
Price 0.10 0.115 0.12 0.16 0.195 0.07 0.055 -
P/RPS 0.76 1.04 0.94 1.20 0.84 0.00 0.35 11.70%
P/EPS -0.79 -2.28 -2.21 -448.88 10.65 0.00 -15.28 -34.48%
EY -126.61 -43.95 -45.22 -0.22 9.39 0.00 -6.55 52.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.48 0.46 0.52 0.63 0.70 0.55 0.25%

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