[EVERGRN] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 101.2%
YoY- 100.4%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 748,130 492,090 232,128 941,995 689,815 455,327 239,516 113.53%
PBT 87,570 52,813 24,781 4,234 -12,479 -24,462 -2,869 -
Tax -14,727 -8,278 -4,275 -2,657 -2,163 -729 -319 1183.91%
NP 72,843 44,535 20,506 1,577 -14,642 -25,191 -3,188 -
-
NP to SH 71,532 43,946 20,058 170 -14,199 -24,274 -2,582 -
-
Tax Rate 16.82% 15.67% 17.25% 62.75% - - - -
Total Cost 675,287 447,555 211,622 940,418 704,457 480,518 242,704 97.69%
-
Net Worth 954,444 887,124 872,086 869,400 799,654 780,052 810,748 11.48%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 954,444 887,124 872,086 869,400 799,654 780,052 810,748 11.48%
NOSH 513,142 512,788 512,992 536,666 512,599 513,192 516,400 -0.42%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.74% 9.05% 8.83% 0.17% -2.12% -5.53% -1.33% -
ROE 7.49% 4.95% 2.30% 0.02% -1.78% -3.11% -0.32% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 145.79 95.96 45.25 175.53 134.57 88.72 46.38 114.43%
EPS 13.94 8.57 3.91 0.03 -2.77 -4.73 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.73 1.70 1.62 1.56 1.52 1.57 11.95%
Adjusted Per Share Value based on latest NOSH - 512,857
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 88.60 58.27 27.49 111.55 81.69 53.92 28.36 113.55%
EPS 8.47 5.20 2.38 0.02 -1.68 -2.87 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1303 1.0506 1.0328 1.0296 0.947 0.9238 0.9601 11.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.91 1.35 1.20 0.605 0.555 0.52 0.54 -
P/RPS 1.31 1.41 2.65 0.34 0.41 0.59 1.16 8.43%
P/EPS 13.70 15.75 30.69 1,909.90 -20.04 -10.99 -108.00 -
EY 7.30 6.35 3.26 0.05 -4.99 -9.10 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.78 0.71 0.37 0.36 0.34 0.34 109.22%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 19/08/15 22/05/15 27/02/15 21/11/14 29/08/14 27/05/14 -
Price 2.14 1.95 1.16 1.05 0.54 0.625 0.515 -
P/RPS 1.47 2.03 2.56 0.60 0.40 0.70 1.11 20.57%
P/EPS 15.35 22.75 29.67 3,314.71 -19.49 -13.21 -103.00 -
EY 6.51 4.39 3.37 0.03 -5.13 -7.57 -0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.13 0.68 0.65 0.35 0.41 0.33 129.68%

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