[EVD] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[EVD] EVD BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -1970.92%
YoY- -1985.66%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 9,758 11,294 10,806 65,000 64,746 53,204 19,732 -10.25%
PBT 324 6,320 -2,132 -20,357 1,436 406 -3,138 -
Tax -230 -770 -242 -931 -128 -126 -90 15.50%
NP 94 5,550 -2,374 -21,289 1,308 280 -3,228 -
-
NP to SH 94 5,550 -2,374 -21,289 1,308 60 -3,274 -
-
Tax Rate 70.99% 12.18% - - 8.91% 31.03% - -
Total Cost 9,664 5,744 13,180 86,289 63,438 52,924 22,960 -12.44%
-
Net Worth 13,598 19,037 65,270 32,635 50,307 30,000 26,403 -9.69%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 13,598 19,037 65,270 32,635 50,307 30,000 26,403 -9.69%
NOSH 271,962 271,962 271,962 543,924 503,076 300,000 264,032 0.45%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.96% 49.14% -21.97% -32.75% 2.02% 0.53% -16.36% -
ROE 0.69% 29.15% -3.64% -65.23% 2.60% 0.20% -12.40% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.59 4.15 1.99 11.95 12.87 17.73 7.47 -10.64%
EPS 0.04 2.04 -0.88 -3.92 0.26 0.02 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.12 0.06 0.10 0.10 0.10 -10.10%
Adjusted Per Share Value based on latest NOSH - 543,924
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.24 2.60 2.49 14.95 14.90 12.24 4.54 -10.28%
EPS 0.02 1.28 -0.55 -4.90 0.30 0.01 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0313 0.0438 0.1502 0.0751 0.1157 0.069 0.0607 -9.67%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 -
Price 0.08 0.025 0.03 0.07 0.065 0.13 0.135 -
P/RPS 2.23 0.60 1.51 0.59 0.51 0.73 1.81 3.25%
P/EPS 231.46 1.23 -6.87 -1.79 25.00 650.00 -10.89 -
EY 0.43 81.63 -14.55 -55.91 4.00 0.15 -9.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.36 0.25 1.17 0.65 1.30 1.35 2.64%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date 22/02/21 24/02/20 31/10/19 27/02/18 23/08/16 27/08/15 28/08/14 -
Price 0.075 0.025 0.03 0.055 0.055 0.13 0.135 -
P/RPS 2.09 0.60 1.51 0.46 0.43 0.73 1.81 2.23%
P/EPS 216.99 1.23 -6.87 -1.41 21.15 650.00 -10.89 -
EY 0.46 81.63 -14.55 -71.16 4.73 0.15 -9.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.36 0.25 0.92 0.55 1.30 1.35 1.63%

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