[EVERGRN] QoQ TTM 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?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 453,575 213,134 104,651 0 -
PBT 56,956 28,055 15,482 0 -
Tax -5,152 3,815 -1,145 0 -
NP 51,804 31,870 14,337 0 -
-
NP to SH 51,804 29,378 13,226 0 -
-
Tax Rate 9.05% -13.60% 7.40% - -
Total Cost 401,771 181,264 90,314 0 -
-
Net Worth 339,551 337,239 317,423 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 31,257 13,844 - - -
Div Payout % 60.34% 47.13% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 339,551 337,239 317,423 0 -
NOSH 452,734 443,736 406,953 386,825 23.41%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.42% 14.95% 13.70% 0.00% -
ROE 15.26% 8.71% 4.17% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 100.19 48.03 25.72 0.00 -
EPS 11.44 6.62 3.25 0.00 -
DPS 6.90 3.12 0.00 0.00 -
NAPS 0.75 0.76 0.78 0.00 -
Adjusted Per Share Value based on latest NOSH - 386,825
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 53.71 25.24 12.39 0.00 -
EPS 6.13 3.48 1.57 0.00 -
DPS 3.70 1.64 0.00 0.00 -
NAPS 0.4021 0.3994 0.3759 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/09/05 30/06/05 31/03/05 - -
Price 0.98 1.08 0.99 0.00 -
P/RPS 0.98 2.25 3.85 0.00 -
P/EPS 8.56 16.31 30.46 0.00 -
EY 11.68 6.13 3.28 0.00 -
DY 7.05 2.89 0.00 0.00 -
P/NAPS 1.31 1.42 1.27 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/11/05 - - - -
Price 0.93 0.00 0.00 0.00 -
P/RPS 0.93 0.00 0.00 0.00 -
P/EPS 8.13 0.00 0.00 0.00 -
EY 12.30 0.00 0.00 0.00 -
DY 7.42 0.00 0.00 0.00 -
P/NAPS 1.24 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