[EVD] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[EVD] EVD BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -60.19%
YoY- -658.52%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 51,207 18,694 9,812 8,948 4,783 80.81%
PBT 273 -1,408 -2,296 -3,091 601 -17.89%
Tax -529 -39 86 371 -114 46.73%
NP -256 -1,447 -2,210 -2,720 487 -
-
NP to SH -414 -1,514 -2,210 -2,720 487 -
-
Tax Rate 193.77% - - - 18.97% -
Total Cost 51,463 20,141 12,022 11,668 4,296 85.96%
-
Net Worth 51,599 30,500 18,000 23,599 13,650 39.40%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 878 - -
Div Payout % - - - 0.00% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 51,599 30,500 18,000 23,599 13,650 39.40%
NOSH 515,999 305,000 180,000 235,999 97,500 51.63%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -0.50% -7.74% -22.52% -30.40% 10.18% -
ROE -0.80% -4.96% -12.28% -11.53% 3.57% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 9.92 6.13 5.45 3.79 4.91 19.20%
EPS -0.08 -0.50 -1.23 -1.15 0.50 -
DPS 0.00 0.00 0.00 0.37 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.14 -8.06%
Adjusted Per Share Value based on latest NOSH - 235,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.50 4.20 2.20 2.01 1.07 80.98%
EPS -0.09 -0.34 -0.50 -0.61 0.11 -
DPS 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.1159 0.0685 0.0404 0.053 0.0307 39.35%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 - -
Price 0.105 0.125 0.13 0.12 0.00 -
P/RPS 1.06 2.04 2.38 3.16 0.00 -
P/EPS -130.87 -25.18 -10.59 -10.41 0.00 -
EY -0.76 -3.97 -9.44 -9.60 0.00 -
DY 0.00 0.00 0.00 3.10 0.00 -
P/NAPS 1.05 1.25 1.30 1.20 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/15 24/11/14 29/11/13 30/11/12 - -
Price 0.085 0.105 0.125 0.12 0.00 -
P/RPS 0.86 1.71 2.29 3.16 0.00 -
P/EPS -105.94 -21.15 -10.18 -10.41 0.00 -
EY -0.94 -4.73 -9.82 -9.60 0.00 -
DY 0.00 0.00 0.00 3.10 0.00 -
P/NAPS 0.85 1.05 1.25 1.20 0.00 -

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