[EVD] YoY TTM Result on 31-Dec-2018 [#2]

Stock
[EVD] EVD BERHAD
Announcement Date
31-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 99.37%
YoY- 99.42%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
TTM Result
30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Revenue 11,602 10,470 12,181 -32,323 59,584 62,511 45,917 -20.47%
PBT 177 -5,675 -13,338 -164 -18,662 -2,884 503 -15.96%
Tax -138 300 -281 50 -854 -83 -432 -17.30%
NP 39 -5,375 -13,619 -114 -19,516 -2,967 71 -9.49%
-
NP to SH 39 -5,375 -13,619 -114 -19,516 -3,003 -95 -
-
Tax Rate 77.97% - - - - - 85.88% -
Total Cost 11,563 15,845 25,800 -32,209 79,100 65,478 45,846 -20.49%
-
Net Worth 13,598 13,598 19,037 65,270 32,635 0 30,000 -12.34%
Dividend
30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Net Worth 13,598 13,598 19,037 65,270 32,635 0 30,000 -12.34%
NOSH 271,962 271,962 271,962 271,962 543,924 477,999 300,000 -1.62%
Ratio Analysis
30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
NP Margin 0.34% -51.34% -111.81% 0.00% -32.75% -4.75% 0.15% -
ROE 0.29% -39.53% -71.54% -0.17% -59.80% 0.00% -0.32% -
Per Share
30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 4.27 3.85 4.48 0.00 10.95 13.08 15.31 -19.15%
EPS 0.01 -1.98 -5.01 -0.02 -3.59 -0.63 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.07 0.12 0.06 0.00 0.10 -10.90%
Adjusted Per Share Value based on latest NOSH - 271,962
30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
RPS 2.67 2.41 2.80 0.00 13.71 14.38 10.56 -20.46%
EPS 0.01 -1.24 -3.13 -0.03 -4.49 -0.69 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0313 0.0313 0.0438 0.1502 0.0751 0.00 0.069 -12.33%
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 30/06/21 31/12/20 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 -
Price 0.065 0.08 0.025 0.03 0.07 0.065 0.13 -
P/RPS 1.52 2.08 0.56 0.00 0.64 0.50 0.85 10.16%
P/EPS 453.27 -4.05 -0.50 -143.14 -1.95 -10.35 -410.53 -
EY 0.22 -24.70 -200.31 -0.70 -51.26 -9.67 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.60 0.36 0.25 1.17 0.00 1.30 0.00%
Price Multiplier on Announcement Date
30/06/21 31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 CAGR
Date 27/08/21 22/02/21 24/02/20 31/10/19 27/02/18 23/08/16 27/08/15 -
Price 0.095 0.075 0.025 0.03 0.055 0.055 0.13 -
P/RPS 2.23 1.95 0.56 0.00 0.50 0.42 0.85 17.42%
P/EPS 662.47 -3.79 -0.50 -143.14 -1.53 -8.75 -410.53 -
EY 0.15 -26.35 -200.31 -0.70 -65.24 -11.42 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.50 0.36 0.25 0.92 0.00 1.30 6.52%

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