[EVD] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[EVD] EVD BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 35.82%
YoY- -229.71%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 54,513 54,609 51,973 22,605 11,077 10,444 8,774 32.42%
PBT -16,755 41 78 -1,977 -618 -1,397 6,668 -
Tax -728 -249 -187 -34 -18 -170 -949 -3.99%
NP -17,484 -208 -109 -2,012 -637 -1,568 5,718 -
-
NP to SH -17,484 -208 -304 -2,101 -637 -1,568 5,718 -
-
Tax Rate - 607.32% 239.74% - - - 14.23% -
Total Cost 71,997 54,817 52,082 24,617 11,714 12,012 3,056 62.54%
-
Net Worth 32,635 44,543 45,599 29,735 23,899 22,188 11,750 17.00%
Dividend
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 32,635 44,543 45,599 29,735 23,899 22,188 11,750 17.00%
NOSH 543,924 494,924 455,999 297,358 238,999 221,886 83,933 33.28%
Ratio Analysis
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -32.07% -0.38% -0.21% -8.90% -5.75% -15.01% 65.17% -
ROE -53.57% -0.47% -0.67% -7.07% -2.67% -7.07% 48.67% -
Per Share
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.02 11.03 11.40 7.60 4.63 4.71 10.45 -0.64%
EPS -3.21 -0.04 -0.07 -0.71 -0.27 -0.71 6.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.09 0.10 0.10 0.10 0.10 0.14 -12.21%
Adjusted Per Share Value based on latest NOSH - 305,000
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.25 12.27 11.68 5.08 2.49 2.35 1.97 32.44%
EPS -3.93 -0.05 -0.07 -0.47 -0.14 -0.35 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0733 0.1001 0.1024 0.0668 0.0537 0.0498 0.0264 17.00%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 - -
Price 0.045 0.05 0.105 0.125 0.13 0.12 0.00 -
P/RPS 0.45 0.45 0.92 1.64 2.80 2.55 0.00 -
P/EPS -1.40 -118.97 -157.50 -17.69 -48.75 -16.98 0.00 -
EY -71.43 -0.84 -0.63 -5.65 -2.05 -5.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.56 1.05 1.25 1.30 1.20 0.00 -
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 31/05/18 11/11/16 27/11/15 24/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.04 0.045 0.085 0.105 0.125 0.12 0.275 -
P/RPS 0.40 0.41 0.75 1.38 2.70 2.55 2.63 -25.14%
P/EPS -1.24 -107.07 -127.50 -14.86 -46.87 -16.98 4.04 -
EY -80.36 -0.93 -0.78 -6.73 -2.13 -5.89 24.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.50 0.85 1.05 1.25 1.20 1.96 -15.21%

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