[EVD] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[EVD] EVD BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 118.8%
YoY- -98.31%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Revenue 55,326 9,758 11,294 10,806 65,000 64,746 53,204 0.55%
PBT 5,572 324 6,320 -2,132 -20,357 1,436 406 45.33%
Tax -1,228 -230 -770 -242 -931 -128 -126 38.40%
NP 4,344 94 5,550 -2,374 -21,289 1,308 280 47.90%
-
NP to SH 4,346 94 5,550 -2,374 -21,289 1,308 60 84.28%
-
Tax Rate 22.04% 70.99% 12.18% - - 8.91% 31.03% -
Total Cost 50,982 9,664 5,744 13,180 86,289 63,438 52,924 -0.53%
-
Net Worth 62,030 13,598 19,037 65,270 32,635 50,307 30,000 10.92%
Dividend
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Net Worth 62,030 13,598 19,037 65,270 32,635 50,307 30,000 10.92%
NOSH 130,539 271,962 271,962 271,962 543,924 503,076 300,000 -11.19%
Ratio Analysis
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
NP Margin 7.85% 0.96% 49.14% -21.97% -32.75% 2.02% 0.53% -
ROE 7.01% 0.69% 29.15% -3.64% -65.23% 2.60% 0.20% -
Per Share
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 31.22 3.59 4.15 1.99 11.95 12.87 17.73 8.41%
EPS 4.88 0.04 2.04 -0.88 -3.92 0.26 0.02 119.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.05 0.07 0.12 0.06 0.10 0.10 19.58%
Adjusted Per Share Value based on latest NOSH - 271,962
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 12.43 2.19 2.54 2.43 14.60 14.54 11.95 0.56%
EPS 0.98 0.02 1.25 -0.53 -4.78 0.29 0.01 92.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1393 0.0305 0.0428 0.1466 0.0733 0.113 0.0674 10.91%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 30/06/22 31/12/20 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 -
Price 0.21 0.08 0.025 0.03 0.07 0.065 0.13 -
P/RPS 0.67 2.23 0.60 1.51 0.59 0.51 0.73 -1.21%
P/EPS 8.56 231.46 1.23 -6.87 -1.79 25.00 650.00 -46.10%
EY 11.68 0.43 81.63 -14.55 -55.91 4.00 0.15 86.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.60 0.36 0.25 1.17 0.65 1.30 -10.44%
Price Multiplier on Announcement Date
30/06/22 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 26/08/22 22/02/21 24/02/20 31/10/19 27/02/18 23/08/16 27/08/15 -
Price 0.19 0.075 0.025 0.03 0.055 0.055 0.13 -
P/RPS 0.61 2.09 0.60 1.51 0.46 0.43 0.73 -2.53%
P/EPS 7.75 216.99 1.23 -6.87 -1.41 21.15 650.00 -46.86%
EY 12.91 0.46 81.63 -14.55 -71.16 4.73 0.15 88.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.50 0.36 0.25 0.92 0.55 1.30 -11.78%

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