[EVERGRN] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -72.6%
YoY- -83.28%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 211,895 180,600 154,874 171,806 193,204 186,301 179,213 11.80%
PBT 31,435 12,078 2,721 -4,060 13,421 24,378 30,123 2.88%
Tax -1,187 -693 -1,241 4,271 569 832 -370 117.36%
NP 30,248 11,385 1,480 211 13,990 25,210 29,753 1.10%
-
NP to SH 30,917 10,274 4,629 4,440 16,206 25,760 30,305 1.34%
-
Tax Rate 3.78% 5.74% 45.61% - -4.24% -3.41% 1.23% -
Total Cost 181,647 169,215 153,394 171,595 179,214 161,091 149,460 13.87%
-
Net Worth 666,535 636,988 627,486 487,791 577,068 546,860 552,309 13.33%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 666,535 636,988 627,486 487,791 577,068 546,860 552,309 13.33%
NOSH 512,719 513,700 514,333 487,791 480,890 479,702 480,269 4.45%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.27% 6.30% 0.96% 0.12% 7.24% 13.53% 16.60% -
ROE 4.64% 1.61% 0.74% 0.91% 2.81% 4.71% 5.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 41.33 35.16 30.11 35.22 40.18 38.84 37.32 7.03%
EPS 6.03 2.00 0.90 0.91 3.37 5.37 6.31 -2.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.24 1.22 1.00 1.20 1.14 1.15 8.50%
Adjusted Per Share Value based on latest NOSH - 487,791
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.03 21.34 18.30 20.30 22.83 22.01 21.17 11.80%
EPS 3.65 1.21 0.55 0.52 1.91 3.04 3.58 1.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7875 0.7526 0.7413 0.5763 0.6818 0.6461 0.6525 13.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.88 0.77 0.50 0.54 0.93 1.32 1.29 -
P/RPS 2.13 2.19 1.66 1.53 2.31 3.40 3.46 -27.61%
P/EPS 14.59 38.50 55.56 59.33 27.60 24.58 20.44 -20.11%
EY 6.85 2.60 1.80 1.69 3.62 4.07 4.89 25.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.41 0.54 0.78 1.16 1.12 -28.27%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 24/08/09 25/05/09 26/02/09 17/11/08 22/08/08 26/05/08 -
Price 1.50 0.89 0.69 0.47 0.70 1.19 1.49 -
P/RPS 3.63 2.53 2.29 1.33 1.74 3.06 3.99 -6.10%
P/EPS 24.88 44.50 76.67 51.64 20.77 22.16 23.61 3.55%
EY 4.02 2.25 1.30 1.94 4.81 4.51 4.23 -3.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.72 0.57 0.47 0.58 1.04 1.30 -7.84%

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