[EVD] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[EVD] EVD BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -42.42%
YoY- 101.44%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Revenue 27,663 11,602 5,647 5,403 59,584 32,373 26,602 0.55%
PBT 2,786 177 3,160 -1,066 -18,661 718 203 45.33%
Tax -614 -139 -385 -121 -854 -64 -63 38.40%
NP 2,172 38 2,775 -1,187 -19,515 654 140 47.90%
-
NP to SH 2,173 38 2,775 -1,187 -19,515 654 30 84.28%
-
Tax Rate 22.04% 78.53% 12.18% - - 8.91% 31.03% -
Total Cost 25,491 11,564 2,872 6,590 79,099 31,719 26,462 -0.53%
-
Net Worth 62,030 13,598 19,037 65,270 32,635 50,307 30,000 10.92%
Dividend
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 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 30/06/21 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
NP Margin 7.85% 0.33% 49.14% -21.97% -32.75% 2.02% 0.53% -
ROE 3.50% 0.28% 14.58% -1.82% -59.80% 1.30% 0.10% -
Per Share
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 15.61 4.27 2.08 0.99 10.95 6.44 8.87 8.40%
EPS 2.44 0.01 1.02 -0.44 -3.59 0.13 0.01 119.17%
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 30/06/21 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 6.21 2.61 1.27 1.21 13.38 7.27 5.98 0.54%
EPS 0.49 0.01 0.62 -0.27 -4.38 0.15 0.01 74.28%
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 30/06/21 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 30/06/22 30/06/21 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 -
Price 0.21 0.065 0.025 0.03 0.07 0.065 0.13 -
P/RPS 1.35 1.52 1.20 3.02 0.64 1.01 1.47 -1.20%
P/EPS 17.13 465.20 2.45 -13.75 -1.95 50.00 1,300.00 -46.09%
EY 5.84 0.21 40.81 -7.27 -51.25 2.00 0.08 84.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.30 0.36 0.25 1.17 0.65 1.30 -10.44%
Price Multiplier on Announcement Date
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 26/08/22 27/08/21 24/02/20 31/10/19 27/02/18 23/08/16 27/08/15 -
Price 0.19 0.095 0.025 0.03 0.055 0.055 0.13 -
P/RPS 1.22 2.23 1.20 3.02 0.50 0.85 1.47 -2.62%
P/EPS 15.50 679.91 2.45 -13.75 -1.53 42.31 1,300.00 -46.86%
EY 6.45 0.15 40.81 -7.27 -65.23 2.36 0.08 87.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.90 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