[EVERGRN] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
07-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 121,907 108,483 104,651 118,534 0 0 0 -
PBT 13,211 12,573 15,508 15,664 0 0 0 -
Tax -2,119 4,960 -2,282 -4,330 0 0 0 -
NP 11,092 17,533 13,226 11,334 0 0 0 -
-
NP to SH 11,092 16,152 13,226 11,334 0 0 0 -
-
Tax Rate 16.04% -39.45% 14.71% 27.64% - - - -
Total Cost 110,815 90,950 91,425 107,200 0 0 0 -
-
Net Worth 339,551 337,239 317,423 255,305 0 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
Div 14,125 13,844 - 3,288 - - - -
Div Payout % 127.35% 85.71% - 29.01% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 339,551 337,239 317,423 255,305 0 0 0 -
NOSH 452,734 443,736 406,953 386,825 0 0 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.10% 16.16% 12.64% 9.56% 0.00% 0.00% 0.00% -
ROE 3.27% 4.79% 4.17% 4.44% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.93 24.45 25.72 30.64 0.00 0.00 0.00 -
EPS 2.45 3.64 3.25 2.93 0.00 0.00 0.00 -
DPS 3.12 3.12 0.00 0.85 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.78 0.66 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 386,825
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.44 12.85 12.39 14.04 0.00 0.00 0.00 -
EPS 1.31 1.91 1.57 1.34 0.00 0.00 0.00 -
DPS 1.67 1.64 0.00 0.39 0.00 0.00 0.00 -
NAPS 0.4021 0.3994 0.3759 0.3023 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/09/05 30/06/05 31/03/05 - - - - -
Price 0.98 1.08 0.99 0.00 0.00 0.00 0.00 -
P/RPS 3.64 4.42 3.85 0.00 0.00 0.00 0.00 -
P/EPS 40.00 29.67 30.46 0.00 0.00 0.00 0.00 -
EY 2.50 3.37 3.28 0.00 0.00 0.00 0.00 -
DY 3.18 2.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.42 1.27 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/11/05 19/08/05 26/05/05 07/03/05 - - - -
Price 0.93 1.02 1.04 0.00 0.00 0.00 0.00 -
P/RPS 3.45 4.17 4.04 0.00 0.00 0.00 0.00 -
P/EPS 37.96 28.02 32.00 0.00 0.00 0.00 0.00 -
EY 2.63 3.57 3.13 0.00 0.00 0.00 0.00 -
DY 3.35 3.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.34 1.33 0.00 0.00 0.00 0.00 -

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