[EVERGRN] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
17-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 112.28%
YoY- 179.32%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 287,271 201,028 213,313 233,215 233,241 226,320 172,921 40.13%
PBT 19,681 8,299 4,575 11,419 -78,688 3,218 -8,701 -
Tax -3,161 -3,011 -362 -1,780 871 -1,120 -986 116.95%
NP 16,520 5,288 4,213 9,639 -77,817 2,098 -9,687 -
-
NP to SH 16,520 5,288 4,213 9,639 -78,490 1,461 -11,081 -
-
Tax Rate 16.06% 36.28% 7.91% 15.59% - 34.80% - -
Total Cost 270,751 195,740 209,100 223,576 311,058 224,222 182,608 29.93%
-
Net Worth 1,031,878 1,023,420 1,023,420 1,031,878 1,023,420 1,133,374 1,150,290 -6.96%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,031,878 1,023,420 1,023,420 1,031,878 1,023,420 1,133,374 1,150,290 -6.96%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.75% 2.63% 1.98% 4.13% -33.36% 0.93% -5.60% -
ROE 1.60% 0.52% 0.41% 0.93% -7.67% 0.13% -0.96% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 33.96 23.77 25.22 27.57 27.58 26.76 20.44 40.14%
EPS 1.95 0.63 0.50 1.14 -9.28 0.17 -1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.21 1.22 1.21 1.34 1.36 -6.96%
Adjusted Per Share Value based on latest NOSH - 846,424
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 33.94 23.75 25.20 27.55 27.56 26.74 20.43 40.13%
EPS 1.95 0.62 0.50 1.14 -9.27 0.17 -1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2191 1.2091 1.2091 1.2191 1.2091 1.339 1.359 -6.96%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.465 0.39 0.40 0.40 0.46 0.275 0.165 -
P/RPS 1.37 1.64 1.59 1.45 1.67 1.03 0.81 41.82%
P/EPS 23.81 62.38 80.30 35.10 -4.96 159.20 -12.59 -
EY 4.20 1.60 1.25 2.85 -20.17 0.63 -7.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.33 0.33 0.38 0.21 0.12 115.19%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 16/08/21 17/05/21 29/03/21 25/11/20 13/08/20 -
Price 0.505 0.415 0.37 0.405 0.46 0.41 0.26 -
P/RPS 1.49 1.75 1.47 1.47 1.67 1.53 1.27 11.20%
P/EPS 25.86 66.38 74.28 35.54 -4.96 237.36 -19.85 -
EY 3.87 1.51 1.35 2.81 -20.17 0.42 -5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.31 0.33 0.38 0.31 0.19 66.75%

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