[EVD] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[EVD] EVD BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 95.75%
YoY- 93.9%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue -32,323 59,584 62,511 45,917 13,863 9,296 9,804 -
PBT -164 -18,662 -2,884 503 -1,476 -3,188 -2,114 -32.48%
Tax 50 -854 -83 -432 -58 16 416 -27.79%
NP -114 -19,516 -2,967 71 -1,534 -3,172 -1,698 -33.97%
-
NP to SH -114 -19,516 -3,003 -95 -1,557 -3,172 -1,698 -33.97%
-
Tax Rate - - - 85.88% - - - -
Total Cost -32,209 79,100 65,478 45,846 15,397 12,468 11,502 -
-
Net Worth 65,270 32,635 0 30,000 28,906 18,900 26,106 15.12%
Dividend
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 878 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 65,270 32,635 0 30,000 28,906 18,900 26,106 15.12%
NOSH 271,962 543,924 477,999 300,000 289,066 210,000 237,333 2.11%
Ratio Analysis
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.00% -32.75% -4.75% 0.15% -11.07% -34.12% -17.32% -
ROE -0.17% -59.80% 0.00% -0.32% -5.39% -16.78% -6.50% -
Per Share
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.00 10.95 13.08 15.31 4.80 4.43 4.13 -
EPS -0.02 -3.59 -0.63 -0.03 -0.54 -1.51 -0.72 -42.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
NAPS 0.12 0.06 0.00 0.10 0.10 0.09 0.11 1.34%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.00 13.38 14.04 10.31 3.11 2.09 2.20 -
EPS -0.03 -4.38 -0.67 -0.02 -0.35 -0.71 -0.38 -32.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.1466 0.0733 0.00 0.0674 0.0649 0.0425 0.0586 15.13%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.03 0.07 0.065 0.13 0.135 0.135 0.12 -
P/RPS 0.00 0.64 0.50 0.85 2.81 3.05 2.90 -
P/EPS -143.14 -1.95 -10.35 -410.53 -25.06 -8.94 -16.77 39.03%
EY -0.70 -51.26 -9.67 -0.24 -3.99 -11.19 -5.96 -28.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.09 -
P/NAPS 0.25 1.17 0.00 1.30 1.35 1.50 1.09 -20.25%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/10/19 27/02/18 23/08/16 27/08/15 28/08/14 28/08/13 27/08/12 -
Price 0.03 0.055 0.055 0.13 0.135 0.14 0.12 -
P/RPS 0.00 0.50 0.42 0.85 2.81 3.16 2.90 -
P/EPS -143.14 -1.53 -8.75 -410.53 -25.06 -9.27 -16.77 39.03%
EY -0.70 -65.24 -11.42 -0.24 -3.99 -10.79 -5.96 -28.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.09 -
P/NAPS 0.25 0.92 0.00 1.30 1.35 1.56 1.09 -20.25%

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