[EVERGRN] QoQ Quarter Result on 30-Sep-2020 [#3]

Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 113.18%
YoY- 121.91%
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 213,313 233,215 233,241 226,320 172,921 227,412 240,807 -7.77%
PBT 4,575 11,419 -78,688 3,218 -8,701 -11,746 -18,076 -
Tax -362 -1,780 871 -1,120 -986 -1,510 3,595 -
NP 4,213 9,639 -77,817 2,098 -9,687 -13,256 -14,481 -
-
NP to SH 4,213 9,639 -78,490 1,461 -11,081 -12,152 -14,463 -
-
Tax Rate 7.91% 15.59% - 34.80% - - - -
Total Cost 209,100 223,576 311,058 224,222 182,608 240,668 255,288 -12.46%
-
Net Worth 1,023,420 1,031,878 1,023,420 1,133,374 1,150,290 1,141,832 1,167,206 -8.39%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,023,420 1,031,878 1,023,420 1,133,374 1,150,290 1,141,832 1,167,206 -8.39%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.98% 4.13% -33.36% 0.93% -5.60% -5.83% -6.01% -
ROE 0.41% 0.93% -7.67% 0.13% -0.96% -1.06% -1.24% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 25.22 27.57 27.58 26.76 20.44 26.89 28.47 -7.76%
EPS 0.50 1.14 -9.28 0.17 -1.31 -1.44 -1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.22 1.21 1.34 1.36 1.35 1.38 -8.39%
Adjusted Per Share Value based on latest NOSH - 846,424
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 25.20 27.55 27.56 26.74 20.43 26.87 28.45 -7.77%
EPS 0.50 1.14 -9.27 0.17 -1.31 -1.44 -1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2091 1.2191 1.2091 1.339 1.359 1.349 1.379 -8.39%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.40 0.40 0.46 0.275 0.165 0.145 0.275 -
P/RPS 1.59 1.45 1.67 1.03 0.81 0.54 0.97 39.06%
P/EPS 80.30 35.10 -4.96 159.20 -12.59 -10.09 -16.08 -
EY 1.25 2.85 -20.17 0.63 -7.94 -9.91 -6.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.38 0.21 0.12 0.11 0.20 39.67%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 16/08/21 17/05/21 29/03/21 25/11/20 13/08/20 29/06/20 26/02/20 -
Price 0.37 0.405 0.46 0.41 0.26 0.155 0.235 -
P/RPS 1.47 1.47 1.67 1.53 1.27 0.58 0.83 46.43%
P/EPS 74.28 35.54 -4.96 237.36 -19.85 -10.79 -13.74 -
EY 1.35 2.81 -20.17 0.42 -5.04 -9.27 -7.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.38 0.31 0.19 0.11 0.17 49.31%

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