[EVERGRN] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 38.34%
YoY- 11.88%
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 982,876 1,121,717 1,123,496 1,108,186 1,056,712 1,024,322 1,024,821 -2.75%
PBT -40,596 26,503 46,901 54,864 54,292 67,504 65,498 -
Tax -3,164 -10,510 -13,101 -15,650 -24,340 -20,123 -20,088 -70.86%
NP -43,760 15,993 33,800 39,214 29,952 47,381 45,410 -
-
NP to SH -42,268 16,057 32,097 37,456 27,076 45,192 42,448 -
-
Tax Rate - 39.66% 27.93% 28.53% 44.83% 29.81% 30.67% -
Total Cost 1,026,636 1,105,724 1,089,696 1,068,972 1,026,760 976,941 979,410 3.19%
-
Net Worth 1,175,780 1,184,238 1,192,768 1,184,402 1,175,942 1,168,065 1,168,065 0.44%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - 46,699 - - -
Div Payout % - - - - 172.47% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,175,780 1,184,238 1,192,768 1,184,402 1,175,942 1,168,065 1,168,065 0.44%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -4.45% 1.43% 3.01% 3.54% 2.83% 4.63% 4.43% -
ROE -3.59% 1.36% 2.69% 3.16% 2.30% 3.87% 3.63% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 116.19 132.61 132.81 130.99 124.91 121.02 121.08 -2.71%
EPS -5.00 1.90 3.80 4.42 3.20 5.34 5.01 -
DPS 0.00 0.00 0.00 0.00 5.52 0.00 0.00 -
NAPS 1.39 1.40 1.41 1.40 1.39 1.38 1.38 0.48%
Adjusted Per Share Value based on latest NOSH - 846,424
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 116.12 132.52 132.73 130.93 124.84 121.02 121.08 -2.75%
EPS -4.99 1.90 3.79 4.43 3.20 5.34 5.01 -
DPS 0.00 0.00 0.00 0.00 5.52 0.00 0.00 -
NAPS 1.3891 1.3991 1.4092 1.3993 1.3893 1.38 1.38 0.43%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.365 0.35 0.56 0.45 0.475 0.65 0.79 -
P/RPS 0.31 0.26 0.42 0.34 0.38 0.54 0.65 -38.98%
P/EPS -7.30 18.44 14.76 10.16 14.84 12.17 15.75 -
EY -13.69 5.42 6.78 9.84 6.74 8.21 6.35 -
DY 0.00 0.00 0.00 0.00 11.62 0.00 0.00 -
P/NAPS 0.26 0.25 0.40 0.32 0.34 0.47 0.57 -40.77%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 28/02/19 23/11/18 24/08/18 28/05/18 27/02/18 14/11/17 -
Price 0.325 0.38 0.47 0.555 0.435 0.535 0.76 -
P/RPS 0.28 0.29 0.35 0.42 0.35 0.44 0.63 -41.79%
P/EPS -6.50 20.02 12.39 12.54 13.59 10.02 15.15 -
EY -15.38 5.00 8.07 7.98 7.36 9.98 6.60 -
DY 0.00 0.00 0.00 0.00 12.69 0.00 0.00 -
P/NAPS 0.23 0.27 0.33 0.40 0.31 0.39 0.55 -44.10%

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