[EVERGRN] QoQ Quarter Result on 30-Jun-2023 [#2]

Announcement Date
21-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 124.56%
YoY- -73.78%
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 222,739 263,980 240,084 235,146 170,630 192,288 253,532 -8.26%
PBT 8,785 -13,805 8,706 4,678 -19,739 -74,153 19,537 -41.27%
Tax -2,694 -12,592 -3,162 130 160 -1,053 -4,334 -27.14%
NP 6,091 -26,397 5,544 4,808 -19,579 -75,206 15,203 -45.62%
-
NP to SH 6,091 -26,397 5,544 4,808 -19,579 -75,206 15,203 -45.62%
-
Tax Rate 30.67% - 36.32% -2.78% - - 22.18% -
Total Cost 216,648 290,377 234,540 230,338 190,209 267,494 238,329 -6.15%
-
Net Worth 996,707 996,707 1,005,153 1,013,600 996,707 1,013,817 1,081,847 -5.31%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 996,707 996,707 1,005,153 1,013,600 996,707 1,013,817 1,081,847 -5.31%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 2.73% -10.00% 2.31% 2.04% -11.47% -39.11% 6.00% -
ROE 0.61% -2.65% 0.55% 0.47% -1.96% -7.42% 1.41% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 26.37 31.25 28.42 27.84 20.20 22.76 30.00 -8.23%
EPS 0.72 -3.13 0.66 0.57 -2.32 -8.90 1.80 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.18 1.19 1.20 1.18 1.20 1.28 -5.27%
Adjusted Per Share Value based on latest NOSH - 846,424
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 26.32 31.19 28.36 27.78 20.16 22.72 29.95 -8.24%
EPS 0.72 -3.12 0.65 0.57 -2.31 -8.89 1.80 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1776 1.1776 1.1875 1.1975 1.1776 1.1978 1.2781 -5.30%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.305 0.305 0.355 0.28 0.29 0.39 0.355 -
P/RPS 1.16 0.98 1.25 1.01 1.44 1.71 1.18 -1.13%
P/EPS 42.30 -9.76 54.09 49.19 -12.51 -4.38 19.74 66.13%
EY 2.36 -10.25 1.85 2.03 -7.99 -22.82 5.07 -39.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.30 0.23 0.25 0.33 0.28 -4.81%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 27/05/24 28/02/24 27/11/23 21/08/23 31/05/23 27/02/23 29/11/22 -
Price 0.31 0.315 0.32 0.315 0.26 0.36 0.415 -
P/RPS 1.18 1.01 1.13 1.13 1.29 1.58 1.38 -9.90%
P/EPS 42.99 -10.08 48.75 55.34 -11.22 -4.04 23.07 51.37%
EY 2.33 -9.92 2.05 1.81 -8.92 -24.73 4.33 -33.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.27 0.26 0.22 0.30 0.32 -12.91%

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