[EVERGRN] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -370.06%
YoY- 12.99%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 928,512 941,995 919,753 910,654 958,064 938,670 915,497 0.94%
PBT 99,124 4,234 -16,638 -48,924 -11,476 -49,017 -54,493 -
Tax -17,100 -2,657 -2,884 -1,458 -1,276 3,857 -1,426 424.69%
NP 82,024 1,577 -19,522 -50,382 -12,752 -45,160 -55,920 -
-
NP to SH 80,232 170 -18,932 -48,548 -10,328 -42,776 -48,044 -
-
Tax Rate 17.25% 62.75% - - - - - -
Total Cost 846,488 940,418 939,275 961,036 970,816 983,830 971,417 -8.77%
-
Net Worth 872,086 869,400 799,654 780,052 810,748 810,208 810,999 4.96%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 872,086 869,400 799,654 780,052 810,748 810,208 810,999 4.96%
NOSH 512,992 536,666 512,599 513,192 516,400 512,789 513,290 -0.03%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.83% 0.17% -2.12% -5.53% -1.33% -4.81% -6.11% -
ROE 9.20% 0.02% -2.37% -6.22% -1.27% -5.28% -5.92% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 181.00 175.53 179.43 177.45 185.53 183.05 178.36 0.98%
EPS 15.64 0.03 -3.69 -9.46 -2.00 -8.34 -9.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.62 1.56 1.52 1.57 1.58 1.58 5.00%
Adjusted Per Share Value based on latest NOSH - 512,813
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 109.96 111.55 108.92 107.84 113.46 111.16 108.42 0.94%
EPS 9.50 0.02 -2.24 -5.75 -1.22 -5.07 -5.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0328 1.0296 0.947 0.9238 0.9601 0.9595 0.9604 4.96%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.20 0.605 0.555 0.52 0.54 0.46 0.465 -
P/RPS 0.66 0.34 0.31 0.29 0.29 0.25 0.26 86.19%
P/EPS 7.67 1,909.90 -15.03 -5.50 -27.00 -5.51 -4.97 -
EY 13.03 0.05 -6.65 -18.19 -3.70 -18.13 -20.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.37 0.36 0.34 0.34 0.29 0.29 81.75%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 27/02/15 21/11/14 29/08/14 27/05/14 28/02/14 29/11/13 -
Price 1.16 1.05 0.54 0.625 0.515 0.515 0.475 -
P/RPS 0.64 0.60 0.30 0.35 0.28 0.28 0.27 77.87%
P/EPS 7.42 3,314.71 -14.62 -6.61 -25.75 -6.17 -5.07 -
EY 13.48 0.03 -6.84 -15.14 -3.88 -16.20 -19.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.35 0.41 0.33 0.33 0.30 72.64%

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