[EVERGRN] QoQ Annualized Quarter Result on 30-Jun-2004 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 426,268 418,604 388,604 0 0 0 -
PBT 56,162 62,032 62,789 0 0 0 -
Tax 7,578 -9,128 -17,792 0 0 0 -
NP 63,740 52,904 44,997 0 0 0 -
-
NP to SH 58,758 52,904 44,997 0 0 0 -
-
Tax Rate -13.49% 14.71% 28.34% - - - -
Total Cost 362,528 365,700 343,607 0 0 0 -
-
Net Worth 337,239 317,423 254,918 0 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
Div 55,467 - 5,484 - - - -
Div Payout % 94.40% - 12.19% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 337,239 317,423 254,918 0 0 0 -
NOSH 443,736 406,953 386,240 0 0 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 14.95% 12.64% 11.58% 0.00% 0.00% 0.00% -
ROE 17.42% 16.67% 17.65% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 96.06 102.86 100.61 0.00 0.00 0.00 -
EPS 13.24 13.00 11.65 0.00 0.00 0.00 -
DPS 12.50 0.00 1.42 0.00 0.00 0.00 -
NAPS 0.76 0.78 0.66 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 50.36 49.46 45.91 0.00 0.00 0.00 -
EPS 6.94 6.25 5.32 0.00 0.00 0.00 -
DPS 6.55 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.3984 0.375 0.3012 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 - - - - -
Price 1.08 0.99 0.00 0.00 0.00 0.00 -
P/RPS 1.12 0.96 0.00 0.00 0.00 0.00 -
P/EPS 8.16 7.62 0.00 0.00 0.00 0.00 -
EY 12.26 13.13 0.00 0.00 0.00 0.00 -
DY 11.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.27 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 26/05/05 07/03/05 - - - -
Price 1.02 1.04 0.00 0.00 0.00 0.00 -
P/RPS 1.06 1.01 0.00 0.00 0.00 0.00 -
P/EPS 7.70 8.00 0.00 0.00 0.00 0.00 -
EY 12.98 12.50 0.00 0.00 0.00 0.00 -
DY 12.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.33 0.00 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