[EVERGRN] YoY Quarter Result on 30-Jun-2018 [#2]

Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 76.67%
YoY- 92.89%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 213,313 172,921 231,928 289,915 258,982 246,238 259,962 -3.23%
PBT 4,575 -8,701 -9,475 13,859 10,566 21,676 28,032 -26.05%
Tax -362 -986 -601 -1,740 -3,986 -6,325 -4,003 -32.97%
NP 4,213 -9,687 -10,076 12,119 6,580 15,351 24,029 -25.16%
-
NP to SH 4,213 -11,081 -10,364 11,959 6,200 16,459 23,888 -25.09%
-
Tax Rate 7.91% - - 12.56% 37.72% 29.18% 14.28% -
Total Cost 209,100 182,608 242,004 277,796 252,402 230,887 235,933 -1.99%
-
Net Worth 1,023,420 1,150,290 1,184,122 1,184,402 1,168,065 1,025,739 886,829 2.41%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,023,420 1,150,290 1,184,122 1,184,402 1,168,065 1,025,739 886,829 2.41%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 512,618 8.70%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.98% -5.60% -4.34% 4.18% 2.54% 6.23% 9.24% -
ROE 0.41% -0.96% -0.88% 1.01% 0.53% 1.60% 2.69% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 25.22 20.44 27.42 34.27 30.60 30.49 50.71 -10.97%
EPS 0.50 -1.31 -1.23 1.41 0.73 2.04 4.66 -31.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.36 1.40 1.40 1.38 1.27 1.73 -5.77%
Adjusted Per Share Value based on latest NOSH - 846,424
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 25.20 20.43 27.40 34.25 30.60 29.09 30.71 -3.23%
EPS 0.50 -1.31 -1.22 1.41 0.73 1.94 2.82 -25.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2091 1.359 1.399 1.3993 1.38 1.2119 1.0477 2.41%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.40 0.165 0.30 0.45 0.84 1.06 1.35 -
P/RPS 1.59 0.81 1.09 1.31 2.75 3.48 2.66 -8.21%
P/EPS 80.30 -12.59 -24.48 31.83 114.68 52.02 28.97 18.50%
EY 1.25 -7.94 -4.08 3.14 0.87 1.92 3.45 -15.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.12 0.21 0.32 0.61 0.83 0.78 -13.34%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 16/08/21 13/08/20 29/08/19 24/08/18 21/08/17 23/08/16 19/08/15 -
Price 0.37 0.26 0.265 0.555 0.82 0.905 1.95 -
P/RPS 1.47 1.27 0.97 1.62 2.68 2.97 3.85 -14.81%
P/EPS 74.28 -19.85 -21.63 39.26 111.95 44.41 41.85 10.02%
EY 1.35 -5.04 -4.62 2.55 0.89 2.25 2.39 -9.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.19 0.19 0.40 0.59 0.71 1.13 -19.37%

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