[EVD] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[EVD] EVD BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 174.52%
YoY- 1015.0%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 8,272 12,332 74,226 57,200 43,112 17,784 7,956 0.60%
PBT 476 -1,128 -468 2,716 292 2,124 -1,732 -
Tax -268 -248 -560 -40 0 0 0 -
NP 208 -1,376 -1,028 2,676 292 2,124 -1,732 -
-
NP to SH 208 -1,376 -1,028 2,676 240 2,124 -1,732 -
-
Tax Rate 56.30% - - 1.47% 0.00% 0.00% - -
Total Cost 8,064 13,708 75,254 54,524 42,820 15,660 9,688 -2.78%
-
Net Worth 16,317 65,270 48,187 0 66,000 24,136 24,055 -5.79%
Dividend
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 16,317 65,270 48,187 0 66,000 24,136 24,055 -5.79%
NOSH 271,962 271,962 481,875 477,999 600,000 241,363 240,555 1.90%
Ratio Analysis
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 2.51% -11.16% -1.38% 4.68% 0.68% 11.94% -21.77% -
ROE 1.27% -2.11% -2.13% 0.00% 0.36% 8.80% -7.20% -
Per Share
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3.04 2.27 15.40 11.97 7.19 7.37 3.31 -1.29%
EPS 0.08 -0.52 -0.21 0.56 0.04 0.88 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.12 0.10 0.00 0.11 0.10 0.10 -7.55%
Adjusted Per Share Value based on latest NOSH - 477,999
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.91 2.84 17.11 13.18 9.94 4.10 1.83 0.66%
EPS 0.05 -0.32 -0.24 0.62 0.06 0.49 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0376 0.1504 0.1111 0.00 0.1521 0.0556 0.0554 -5.78%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.02 0.045 0.07 0.07 0.105 0.175 0.10 -
P/RPS 0.66 1.98 0.45 0.58 1.46 2.38 3.02 -20.84%
P/EPS 26.15 -17.79 -32.81 12.50 262.50 19.89 -13.89 -
EY 3.82 -5.62 -3.05 8.00 0.38 5.03 -7.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.70 0.00 0.95 1.75 1.00 -15.67%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 22/11/19 31/10/19 30/11/17 25/05/16 29/05/15 23/05/14 27/05/13 -
Price 0.03 0.03 0.05 0.065 0.11 0.18 0.11 -
P/RPS 0.99 1.32 0.32 0.54 1.53 2.44 3.33 -17.01%
P/EPS 39.23 -11.86 -23.44 11.61 275.00 20.45 -15.28 -
EY 2.55 -8.43 -4.27 8.61 0.36 4.89 -6.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.25 0.50 0.00 1.00 1.80 1.10 -11.41%

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