[EVD] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[EVD] EVD BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 8.11%
YoY- 61.5%
Quarter Report
Latest QR
Upcoming QR
EVD's Result
EVD's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Revenue 70,079 12,842 10,705 12,631 -33,765 48,775 58,717 2.99%
PBT 5,028 167 -4,921 -12,744 -639 -19,344 -3,427 -
Tax -1,812 -197 -18 -85 202 -797 -128 55.50%
NP 3,216 -30 -4,939 -12,829 -437 -20,141 -3,555 -
-
NP to SH 3,285 -30 -4,939 -12,829 -437 -20,141 -3,555 -
-
Tax Rate 36.04% 117.96% - - - - - -
Total Cost 66,863 12,872 15,644 25,460 -33,328 68,916 62,272 1.19%
-
Net Worth 134,949 13,598 13,598 16,317 59,831 32,635 44,543 20.28%
Dividend
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Net Worth 134,949 13,598 13,598 16,317 59,831 32,635 44,543 20.28%
NOSH 405,906 271,962 271,962 271,962 271,962 543,924 494,924 -3.24%
Ratio Analysis
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
NP Margin 4.59% -0.23% -46.14% -101.57% 0.00% -41.29% -6.05% -
ROE 2.43% -0.22% -36.32% -78.62% -0.73% -61.72% -7.98% -
Per Share
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
RPS 17.66 4.72 3.94 4.64 0.00 8.97 11.86 6.85%
EPS 0.83 -0.01 -1.82 -4.72 -0.08 -3.70 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.05 0.05 0.06 0.11 0.06 0.09 24.78%
Adjusted Per Share Value based on latest NOSH - 271,962
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
RPS 15.74 2.88 2.40 2.84 0.00 10.96 13.19 2.98%
EPS 0.74 -0.01 -1.11 -2.88 -0.10 -4.52 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3031 0.0305 0.0305 0.0367 0.1344 0.0733 0.1001 20.26%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Date 30/09/22 30/09/21 31/03/21 31/03/20 29/03/19 30/03/18 30/09/16 -
Price 0.205 0.105 0.075 0.015 0.025 0.045 0.05 -
P/RPS 1.16 2.22 1.91 0.32 0.00 0.50 0.42 18.44%
P/EPS 24.77 -951.87 -4.13 -0.32 -31.12 -1.22 -6.96 -
EY 4.04 -0.11 -24.21 -314.48 -3.21 -82.29 -14.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 2.10 1.50 0.25 0.23 0.75 0.56 1.15%
Price Multiplier on Announcement Date
30/09/22 30/09/21 31/03/21 31/03/20 31/03/19 31/03/18 30/09/16 CAGR
Date 29/11/22 26/11/21 28/05/21 03/06/20 31/10/19 31/05/18 11/11/16 -
Price 0.205 0.14 0.07 0.03 0.03 0.04 0.045 -
P/RPS 1.16 2.96 1.78 0.65 0.00 0.45 0.38 20.43%
P/EPS 24.77 -1,269.16 -3.85 -0.64 -37.34 -1.08 -6.26 -
EY 4.04 -0.08 -25.94 -157.24 -2.68 -92.57 -15.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 2.80 1.40 0.50 0.27 0.67 0.50 3.08%

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