[EVERGRN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -56.65%
YoY- -171.74%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 941,351 951,385 938,670 921,638 935,696 986,233 1,031,662 -5.94%
PBT -42,907 -33,542 -49,017 -56,405 -38,868 -12,871 25,749 -
Tax 3,197 2,966 3,857 2,991 3,749 2,579 -186 -
NP -39,710 -30,576 -45,160 -53,414 -35,119 -10,292 25,563 -
-
NP to SH -39,151 -29,142 -42,776 -43,404 -27,708 -3,713 32,169 -
-
Tax Rate - - - - - - 0.72% -
Total Cost 981,061 981,961 983,830 975,052 970,815 996,525 1,006,099 -1.67%
-
Net Worth 779,476 810,748 807,105 808,284 824,983 846,721 853,846 -5.91%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 5,129 5,129 -
Div Payout % - - - - - 0.00% 15.95% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 779,476 810,748 807,105 808,284 824,983 846,721 853,846 -5.91%
NOSH 512,813 516,400 514,080 511,572 512,412 513,164 514,365 -0.20%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -4.22% -3.21% -4.81% -5.80% -3.75% -1.04% 2.48% -
ROE -5.02% -3.59% -5.30% -5.37% -3.36% -0.44% 3.77% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 183.57 184.23 182.59 180.16 182.61 192.19 200.57 -5.74%
EPS -7.63 -5.64 -8.32 -8.48 -5.41 -0.72 6.25 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 1.52 1.57 1.57 1.58 1.61 1.65 1.66 -5.71%
Adjusted Per Share Value based on latest NOSH - 511,572
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 111.48 112.67 111.16 109.14 110.81 116.79 122.17 -5.93%
EPS -4.64 -3.45 -5.07 -5.14 -3.28 -0.44 3.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.61 0.61 -
NAPS 0.9231 0.9601 0.9558 0.9572 0.977 1.0027 1.0112 -5.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.52 0.54 0.46 0.465 0.505 0.565 0.58 -
P/RPS 0.28 0.29 0.25 0.26 0.28 0.29 0.29 -2.31%
P/EPS -6.81 -9.57 -5.53 -5.48 -9.34 -78.09 9.27 -
EY -14.68 -10.45 -18.09 -18.25 -10.71 -1.28 10.78 -
DY 0.00 0.00 0.00 0.00 0.00 1.77 1.72 -
P/NAPS 0.34 0.34 0.29 0.29 0.31 0.34 0.35 -1.91%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 27/05/14 28/02/14 29/11/13 29/08/13 27/05/13 28/02/13 -
Price 0.625 0.515 0.515 0.475 0.50 0.595 0.615 -
P/RPS 0.34 0.28 0.28 0.26 0.27 0.31 0.31 6.36%
P/EPS -8.19 -9.13 -6.19 -5.60 -9.25 -82.23 9.83 -
EY -12.22 -10.96 -16.16 -17.86 -10.81 -1.22 10.17 -
DY 0.00 0.00 0.00 0.00 0.00 1.68 1.63 -
P/NAPS 0.41 0.33 0.33 0.30 0.31 0.36 0.37 7.10%

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