[EVD] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[EVD] EVD BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -1217.44%
YoY- -1727.42%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,568 3,961 -41,741 17,759 12,227 1,740 1,504 7.39%
PBT -5,069 -15,136 1,789 -3,458 214 75 -1,832 14.53%
Tax 63 -52 167 59 -388 -13 100 -5.97%
NP -5,006 -15,188 1,956 -3,399 -174 62 -1,732 15.19%
-
NP to SH -5,006 -15,188 1,956 -3,399 -186 62 -1,732 15.19%
-
Tax Rate - - -9.33% - 181.31% 17.33% - -
Total Cost 7,574 19,149 -43,697 21,158 12,401 1,678 3,236 12.00%
-
Net Worth 13,598 32,635 81,588 44,334 40,919 20,666 23,726 -7.15%
Dividend
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 13,598 32,635 81,588 44,334 40,919 20,666 23,726 -7.15%
NOSH 271,962 271,962 543,924 492,608 371,999 206,666 237,260 1.83%
Ratio Analysis
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -194.94% -383.44% 0.00% -19.14% -1.42% 3.56% -115.16% -
ROE -36.81% -46.54% 2.40% -7.67% -0.45% 0.30% -7.30% -
Per Share
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.94 0.73 0.00 3.61 3.29 0.84 0.63 5.47%
EPS -1.84 -5.58 0.36 -0.69 -0.05 0.03 -0.73 13.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.15 0.09 0.11 0.10 0.10 -8.82%
Adjusted Per Share Value based on latest NOSH - 492,608
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.58 0.89 0.00 3.99 2.75 0.39 0.34 7.37%
EPS -1.12 -3.41 0.44 -0.76 -0.04 0.01 -0.39 15.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0305 0.0733 0.1833 0.0996 0.0919 0.0464 0.0533 -7.17%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 28/06/19 29/06/18 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.03 0.025 0.04 0.08 0.09 0.14 0.12 -
P/RPS 3.18 3.43 0.00 2.22 2.74 16.63 18.93 -21.16%
P/EPS -1.63 -0.90 11.12 -11.59 -180.00 466.67 -16.44 -26.51%
EY -61.36 -111.69 8.99 -8.63 -0.56 0.21 -6.08 36.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.27 0.89 0.82 1.40 1.20 -8.82%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/20 31/10/19 30/08/18 26/02/16 27/02/15 03/03/14 28/02/13 -
Price 0.085 0.03 0.07 0.075 0.105 0.16 0.105 -
P/RPS 9.00 4.12 0.00 2.08 3.19 19.00 16.56 -7.80%
P/EPS -4.62 -1.07 19.47 -10.87 -210.00 533.33 -14.38 -14.04%
EY -21.66 -93.08 5.14 -9.20 -0.48 0.19 -6.95 16.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.50 0.47 0.83 0.95 1.60 1.05 6.63%

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