[EVERGRN] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -37.09%
YoY- -48.68%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 180,600 154,874 171,806 193,204 186,301 179,213 169,885 4.16%
PBT 12,078 2,721 -4,060 13,421 24,378 30,123 24,858 -38.22%
Tax -693 -1,241 4,271 569 832 -370 1,313 -
NP 11,385 1,480 211 13,990 25,210 29,753 26,171 -42.61%
-
NP to SH 10,274 4,629 4,440 16,206 25,760 30,305 26,554 -46.93%
-
Tax Rate 5.74% 45.61% - -4.24% -3.41% 1.23% -5.28% -
Total Cost 169,215 153,394 171,595 179,214 161,091 149,460 143,714 11.51%
-
Net Worth 636,988 627,486 487,791 577,068 546,860 552,309 537,620 11.98%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 21,600 -
Div Payout % - - - - - - 81.35% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 636,988 627,486 487,791 577,068 546,860 552,309 537,620 11.98%
NOSH 513,700 514,333 487,791 480,890 479,702 480,269 480,018 4.62%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.30% 0.96% 0.12% 7.24% 13.53% 16.60% 15.41% -
ROE 1.61% 0.74% 0.91% 2.81% 4.71% 5.49% 4.94% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 35.16 30.11 35.22 40.18 38.84 37.32 35.39 -0.43%
EPS 2.00 0.90 0.91 3.37 5.37 6.31 5.53 -49.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 1.24 1.22 1.00 1.20 1.14 1.15 1.12 7.02%
Adjusted Per Share Value based on latest NOSH - 480,890
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.34 18.30 20.30 22.83 22.01 21.17 20.07 4.17%
EPS 1.21 0.55 0.52 1.91 3.04 3.58 3.14 -47.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.55 -
NAPS 0.7526 0.7413 0.5763 0.6818 0.6461 0.6525 0.6352 11.98%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.77 0.50 0.54 0.93 1.32 1.29 1.70 -
P/RPS 2.19 1.66 1.53 2.31 3.40 3.46 4.80 -40.76%
P/EPS 38.50 55.56 59.33 27.60 24.58 20.44 30.73 16.23%
EY 2.60 1.80 1.69 3.62 4.07 4.89 3.25 -13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.65 -
P/NAPS 0.62 0.41 0.54 0.78 1.16 1.12 1.52 -45.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 25/05/09 26/02/09 17/11/08 22/08/08 26/05/08 26/02/08 -
Price 0.89 0.69 0.47 0.70 1.19 1.49 1.29 -
P/RPS 2.53 2.29 1.33 1.74 3.06 3.99 3.64 -21.55%
P/EPS 44.50 76.67 51.64 20.77 22.16 23.61 23.32 53.90%
EY 2.25 1.30 1.94 4.81 4.51 4.23 4.29 -34.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.49 -
P/NAPS 0.72 0.57 0.47 0.58 1.04 1.30 1.15 -26.83%

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