[EVERGRN] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 212.41%
YoY- 121.05%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 263,980 192,288 287,271 233,241 240,807 279,095 255,706 0.53%
PBT -13,805 -74,153 19,681 -78,688 -18,076 -8,673 18,380 -
Tax -12,592 -1,053 -3,161 871 3,595 -684 -5,057 16.41%
NP -26,397 -75,206 16,520 -77,817 -14,481 -9,357 13,323 -
-
NP to SH -26,397 -75,206 16,520 -78,490 -14,463 -8,016 13,356 -
-
Tax Rate - - 16.06% - - - 27.51% -
Total Cost 290,377 267,494 270,751 311,058 255,288 288,452 242,383 3.05%
-
Net Worth 996,707 1,013,817 1,031,878 1,023,420 1,167,206 1,184,238 1,168,065 -2.60%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 996,707 1,013,817 1,031,878 1,023,420 1,167,206 1,184,238 1,168,065 -2.60%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -10.00% -39.11% 5.75% -33.36% -6.01% -3.35% 5.21% -
ROE -2.65% -7.42% 1.60% -7.67% -1.24% -0.68% 1.14% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 31.25 22.76 33.96 27.58 28.47 32.99 30.21 0.56%
EPS -3.13 -8.90 1.95 -9.28 -1.71 -0.95 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.20 1.22 1.21 1.38 1.40 1.38 -2.57%
Adjusted Per Share Value based on latest NOSH - 846,424
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 31.26 22.77 34.02 27.62 28.52 33.05 30.28 0.53%
EPS -3.13 -8.91 1.96 -9.30 -1.71 -0.95 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1803 1.2006 1.222 1.212 1.3822 1.4024 1.3833 -2.60%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.305 0.39 0.465 0.46 0.275 0.35 0.65 -
P/RPS 0.98 1.71 1.37 1.67 0.97 1.06 2.15 -12.26%
P/EPS -9.76 -4.38 23.81 -4.96 -16.08 -36.93 41.19 -
EY -10.25 -22.82 4.20 -20.17 -6.22 -2.71 2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.38 0.38 0.20 0.25 0.47 -9.39%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 29/03/21 26/02/20 28/02/19 27/02/18 -
Price 0.315 0.36 0.505 0.46 0.235 0.38 0.535 -
P/RPS 1.01 1.58 1.49 1.67 0.83 1.15 1.77 -8.92%
P/EPS -10.08 -4.04 25.86 -4.96 -13.74 -40.10 33.91 -
EY -9.92 -24.73 3.87 -20.17 -7.28 -2.49 2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.41 0.38 0.17 0.27 0.39 -5.94%

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