[EVERGRN] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 122.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
Revenue 123,614 457,861 335,041 213,134 104,651 388,604 0 -
PBT 11,320 54,243 41,292 28,081 15,508 62,789 0 -
Tax -448 -219 -822 3,789 -2,282 -17,792 0 -
NP 10,872 54,024 40,470 31,870 13,226 44,997 0 -
-
NP to SH 10,054 54,024 40,470 29,379 13,226 44,997 0 -
-
Tax Rate 3.96% 0.40% 1.99% -13.49% 14.71% 28.34% - -
Total Cost 112,742 403,837 294,571 181,264 91,425 343,607 0 -
-
Net Worth 413,705 380,967 339,893 337,239 317,423 254,918 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
Div 9,621 37,867 28,324 27,733 - 5,484 - -
Div Payout % 95.69% 70.09% 69.99% 94.40% - 12.19% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
Net Worth 413,705 380,967 339,893 337,239 317,423 254,918 0 -
NOSH 481,052 458,997 453,191 443,736 406,953 386,240 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
NP Margin 8.80% 11.80% 12.08% 14.95% 12.64% 11.58% 0.00% -
ROE 2.43% 14.18% 11.91% 8.71% 4.17% 17.65% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
RPS 25.70 99.75 73.93 48.03 25.72 100.61 0.00 -
EPS 2.09 11.77 8.93 6.62 3.25 11.65 0.00 -
DPS 2.00 8.25 6.25 6.25 0.00 1.42 0.00 -
NAPS 0.86 0.83 0.75 0.76 0.78 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 443,736
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
RPS 14.64 54.22 39.68 25.24 12.39 46.02 0.00 -
EPS 1.19 6.40 4.79 3.48 1.57 5.33 0.00 -
DPS 1.14 4.48 3.35 3.28 0.00 0.65 0.00 -
NAPS 0.4899 0.4512 0.4025 0.3994 0.3759 0.3019 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 0.88 0.89 0.98 1.08 0.99 0.00 0.00 -
P/RPS 3.42 0.89 1.33 2.25 3.85 0.00 0.00 -
P/EPS 42.11 7.56 10.97 16.31 30.46 0.00 0.00 -
EY 2.38 13.22 9.11 6.13 3.28 0.00 0.00 -
DY 2.27 9.27 6.38 5.79 0.00 0.00 0.00 -
P/NAPS 1.02 1.07 1.31 1.42 1.27 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 CAGR
Date 16/05/06 23/02/06 22/11/05 19/08/05 26/05/05 07/03/05 - -
Price 0.86 0.85 0.93 1.02 1.04 0.00 0.00 -
P/RPS 3.35 0.85 1.26 2.12 4.04 0.00 0.00 -
P/EPS 41.15 7.22 10.41 15.41 32.00 0.00 0.00 -
EY 2.43 13.85 9.60 6.49 3.13 0.00 0.00 -
DY 2.33 9.71 6.72 6.13 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 1.24 1.34 1.33 0.00 0.00 -

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 ⃤ & 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