[EVD] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[EVD] EVD BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -6.38%
YoY- -97.2%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Revenue 85,654 11,976 10,849 11,560 10,634 54,513 54,609 7.78%
PBT 6,433 -540 197 3,189 -3,237 -16,755 41 132.15%
Tax -1,228 -236 -109 -44 46 -728 -249 30.45%
NP 5,205 -776 88 3,145 -3,190 -17,484 -208 -
-
NP to SH 4,850 -776 88 3,145 -3,190 -17,484 -208 -
-
Tax Rate 19.09% - 55.33% 1.38% - - 607.32% -
Total Cost 80,449 12,752 10,761 8,414 13,825 71,997 54,817 6.59%
-
Net Worth 134,949 13,598 13,598 16,317 59,831 32,635 44,543 20.28%
Dividend
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Net Worth 134,949 13,598 13,598 16,317 59,831 32,635 44,543 20.28%
NOSH 405,906 271,962 271,962 271,962 271,962 543,924 494,924 -3.24%
Ratio Analysis
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
NP Margin 6.08% -6.48% 0.81% 27.21% -30.00% -32.07% -0.38% -
ROE 3.59% -5.71% 0.65% 19.28% -5.33% -53.57% -0.47% -
Per Share
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
RPS 21.58 4.40 3.99 4.25 1.96 10.02 11.03 11.82%
EPS 2.49 -0.28 0.03 1.16 -1.17 -3.21 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.05 0.05 0.06 0.11 0.06 0.09 24.78%
Adjusted Per Share Value based on latest NOSH - 271,962
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
RPS 19.24 2.69 2.44 2.60 2.39 12.25 12.27 7.78%
EPS 1.09 -0.17 0.02 0.71 -0.72 -3.93 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3031 0.0305 0.0305 0.0367 0.1344 0.0733 0.1001 20.26%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Date 30/09/22 30/09/21 31/03/21 31/03/20 29/03/19 30/03/18 30/09/16 -
Price 0.205 0.105 0.075 0.015 0.025 0.045 0.05 -
P/RPS 0.95 2.38 1.88 0.35 1.28 0.45 0.45 13.25%
P/EPS 16.77 -36.80 231.79 1.30 -4.26 -1.40 -118.97 -
EY 5.96 -2.72 0.43 77.10 -23.46 -71.43 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 2.10 1.50 0.25 0.23 0.75 0.56 1.15%
Price Multiplier on Announcement Date
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Date 29/11/22 26/11/21 28/05/21 03/06/20 31/10/19 31/05/18 11/11/16 -
Price 0.205 0.14 0.07 0.03 0.03 0.04 0.045 -
P/RPS 0.95 3.18 1.75 0.71 1.53 0.40 0.41 15.02%
P/EPS 16.77 -49.07 216.33 2.59 -5.11 -1.24 -107.07 -
EY 5.96 -2.04 0.46 38.55 -19.55 -80.36 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 2.80 1.40 0.50 0.27 0.67 0.50 3.08%

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