[EVD] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 9,331 17,992 30,121 36,578 27,663 2,732 3,106 108.62% QoQ % -48.14% -40.27% -17.65% 32.23% 912.55% -12.04% - Horiz. % 300.42% 579.27% 969.77% 1,177.66% 890.63% 87.96% 100.00%
PBT -1,727 1,597 6,240 2,039 2,820 93 76 - QoQ % -208.14% -74.41% 206.03% -27.70% 2,932.26% 22.37% - Horiz. % -2,272.37% 2,101.32% 8,210.53% 2,682.89% 3,710.53% 122.37% 100.00%
Tax 243 -209 -2,466 -642 -614 -454 -102 - QoQ % 216.27% 91.52% -284.11% -4.56% -35.24% -345.10% - Horiz. % -238.24% 204.90% 2,417.65% 629.41% 601.96% 445.10% 100.00%
NP -1,484 1,388 3,774 1,397 2,206 -361 -26 1,393.45% QoQ % -206.92% -63.22% 170.15% -36.67% 711.08% -1,288.46% - Horiz. % 5,707.69% -5,338.46% -14,515.38% -5,373.08% -8,484.62% 1,388.46% 100.00%
NP to SH -1,487 1,414 3,803 1,465 2,207 -361 -26 1,395.47% QoQ % -205.16% -62.82% 159.59% -33.62% 711.36% -1,288.46% - Horiz. % 5,719.23% -5,438.46% -14,626.92% -5,634.62% -8,488.46% 1,388.46% 100.00%
Tax Rate - % 13.09 % 39.52 % 31.49 % 21.77 % 488.17 % 134.21 % - QoQ % 0.00% -66.88% 25.50% 44.65% -95.54% 263.74% - Horiz. % 0.00% 9.75% 29.45% 23.46% 16.22% 363.74% 100.00%
Total Cost 10,815 16,604 26,347 35,181 25,457 3,093 3,132 128.98% QoQ % -34.87% -36.98% -25.11% 38.20% 723.05% -1.25% - Horiz. % 345.31% 530.14% 841.22% 1,123.28% 812.80% 98.75% 100.00%
Net Worth 126,976 130,192 125,975 134,949 62,030 11,966 13,598 345.25% QoQ % -2.47% 3.35% -6.65% 117.55% 418.38% -12.00% - Horiz. % 933.78% 957.43% 926.42% 992.41% 456.17% 88.00% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 126,976 130,192 125,975 134,949 62,030 11,966 13,598 345.25% QoQ % -2.47% 3.35% -6.65% 117.55% 418.38% -12.00% - Horiz. % 933.78% 957.43% 926.42% 992.41% 456.17% 88.00% 100.00%
NOSH 409,603 406,851 406,374 396,910 177,231 27,196 271,962 31.49% QoQ % 0.68% 0.12% 2.38% 123.95% 551.68% -90.00% - Horiz. % 150.61% 149.60% 149.42% 145.94% 65.17% 10.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -15.90 % 7.71 % 12.53 % 3.82 % 7.97 % -13.21 % -0.84 % 614.09% QoQ % -306.23% -38.47% 228.01% -52.07% 160.33% -1,472.62% - Horiz. % 1,892.86% -917.86% -1,491.67% -454.76% -948.81% 1,572.62% 100.00%
ROE -1.17 % 1.09 % 3.02 % 1.09 % 3.56 % -3.02 % -0.19 % 237.08% QoQ % -207.34% -63.91% 177.06% -69.38% 217.88% -1,489.47% - Horiz. % 615.79% -573.68% -1,589.47% -573.68% -1,873.68% 1,589.47% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.28 4.42 7.41 9.22 15.61 10.05 1.14 58.94% QoQ % -48.42% -40.35% -19.63% -40.94% 55.32% 781.58% - Horiz. % 200.00% 387.72% 650.00% 808.77% 1,369.30% 881.58% 100.00%
EPS -0.36 0.35 0.94 0.37 1.24 -1.33 -0.01 997.45% QoQ % -202.86% -62.77% 154.05% -70.16% 193.23% -13,200.00% - Horiz. % 3,600.00% -3,500.00% -9,400.00% -3,700.00% -12,400.00% 13,300.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3100 0.3200 0.3100 0.3400 0.3500 0.4400 0.0500 238.62% QoQ % -3.12% 3.23% -8.82% -2.86% -20.45% 780.00% - Horiz. % 620.00% 640.00% 620.00% 680.00% 700.00% 880.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 429,856 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.17 4.19 7.01 8.51 6.44 0.64 0.72 109.07% QoQ % -48.21% -40.23% -17.63% 32.14% 906.25% -11.11% - Horiz. % 301.39% 581.94% 973.61% 1,181.94% 894.44% 88.89% 100.00%
EPS -0.35 0.33 0.88 0.34 0.51 -0.08 -0.01 976.98% QoQ % -206.06% -62.50% 158.82% -33.33% 737.50% -700.00% - Horiz. % 3,500.00% -3,300.00% -8,800.00% -3,400.00% -5,100.00% 800.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2954 0.3029 0.2931 0.3139 0.1443 0.0278 0.0316 345.58% QoQ % -2.48% 3.34% -6.63% 117.53% 419.06% -12.03% - Horiz. % 934.81% 958.54% 927.53% 993.35% 456.65% 87.97% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.1600 0.1750 0.2000 0.2050 0.2100 0.8800 0.1300 -
P/RPS 7.02 3.96 2.70 2.22 1.35 8.76 11.38 -27.60% QoQ % 77.27% 46.67% 21.62% 64.44% -84.59% -23.02% - Horiz. % 61.69% 34.80% 23.73% 19.51% 11.86% 76.98% 100.00%
P/EPS -44.07 50.35 21.37 55.54 16.86 -66.30 -1,359.81 -89.90% QoQ % -187.53% 135.61% -61.52% 229.42% 125.43% 95.12% - Horiz. % 3.24% -3.70% -1.57% -4.08% -1.24% 4.88% 100.00%
EY -2.27 1.99 4.68 1.80 5.93 -1.51 -0.07 923.42% QoQ % -214.07% -57.48% 160.00% -69.65% 492.72% -2,057.14% - Horiz. % 3,242.86% -2,842.86% -6,685.71% -2,571.43% -8,471.43% 2,157.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.52 0.55 0.65 0.60 0.60 2.00 2.60 -65.90% QoQ % -5.45% -15.38% 8.33% 0.00% -70.00% -23.08% - Horiz. % 20.00% 21.15% 25.00% 23.08% 23.08% 76.92% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 - 01/03/23 29/11/22 26/08/22 - 23/02/22 -
Price 0.1600 0.1500 0.1950 0.2050 0.1900 0.2200 0.1000 -
P/RPS 7.02 3.39 2.63 2.22 1.22 2.19 8.76 -13.76% QoQ % 107.08% 28.90% 18.47% 81.97% -44.29% -75.00% - Horiz. % 80.14% 38.70% 30.02% 25.34% 13.93% 25.00% 100.00%
P/EPS -44.07 43.16 20.84 55.54 15.26 -16.57 -1,046.01 -87.96% QoQ % -202.11% 107.10% -62.48% 263.96% 192.09% 98.42% - Horiz. % 4.21% -4.13% -1.99% -5.31% -1.46% 1.58% 100.00%
EY -2.27 2.32 4.80 1.80 6.55 -6.03 -0.10 706.31% QoQ % -197.84% -51.67% 166.67% -72.52% 208.62% -5,930.00% - Horiz. % 2,270.00% -2,320.00% -4,800.00% -1,800.00% -6,550.00% 6,030.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.52 0.47 0.63 0.60 0.54 0.50 2.00 -59.36% QoQ % 10.64% -25.40% 5.00% 11.11% 8.00% -75.00% - Horiz. % 26.00% 23.50% 31.50% 30.00% 27.00% 25.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment