[EVERGRN] QoQ Quarter Result on 30-Jun-2019 [#2]

Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 1.92%
YoY- -186.66%
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 227,412 240,807 249,474 231,928 245,719 279,095 288,529 -14.66%
PBT -11,746 -18,076 -4,589 -9,475 -10,149 -8,673 7,744 -
Tax -1,510 3,595 -1,937 -601 -791 -684 -2,001 -17.09%
NP -13,256 -14,481 -6,526 -10,076 -10,940 -9,357 5,743 -
-
NP to SH -12,152 -14,463 -6,667 -10,364 -10,567 -8,016 5,345 -
-
Tax Rate - - - - - - 25.84% -
Total Cost 240,668 255,288 256,000 242,004 256,659 288,452 282,786 -10.18%
-
Net Worth 1,141,832 1,167,206 1,184,122 1,184,122 1,175,780 1,184,238 1,192,768 -2.86%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,141,832 1,167,206 1,184,122 1,184,122 1,175,780 1,184,238 1,192,768 -2.86%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -5.83% -6.01% -2.62% -4.34% -4.45% -3.35% 1.99% -
ROE -1.06% -1.24% -0.56% -0.88% -0.90% -0.68% 0.45% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 26.89 28.47 29.50 27.42 29.05 32.99 34.11 -14.65%
EPS -1.44 -1.71 -0.79 -1.23 -1.25 -0.95 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.38 1.40 1.40 1.39 1.40 1.41 -2.85%
Adjusted Per Share Value based on latest NOSH - 846,424
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 26.87 28.45 29.47 27.40 29.03 32.97 34.09 -14.65%
EPS -1.44 -1.71 -0.79 -1.22 -1.25 -0.95 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.349 1.379 1.399 1.399 1.3891 1.3991 1.4092 -2.86%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.145 0.275 0.26 0.30 0.365 0.35 0.56 -
P/RPS 0.54 0.97 0.88 1.09 1.26 1.06 1.64 -52.28%
P/EPS -10.09 -16.08 -32.98 -24.48 -29.22 -36.93 88.63 -
EY -9.91 -6.22 -3.03 -4.08 -3.42 -2.71 1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.20 0.19 0.21 0.26 0.25 0.40 -57.67%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 26/02/20 27/11/19 29/08/19 24/05/19 28/02/19 23/11/18 -
Price 0.155 0.235 0.265 0.265 0.325 0.38 0.47 -
P/RPS 0.58 0.83 0.90 0.97 1.12 1.15 1.38 -43.86%
P/EPS -10.79 -13.74 -33.62 -21.63 -26.02 -40.10 74.39 -
EY -9.27 -7.28 -2.97 -4.62 -3.84 -2.49 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.17 0.19 0.19 0.23 0.27 0.33 -51.89%

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