[EVERGRN] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -363.24%
YoY- -256.11%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 967,928 969,494 955,294 982,876 1,121,717 1,123,496 1,108,186 -8.60%
PBT -42,289 -32,284 -39,248 -40,596 26,503 46,901 54,864 -
Tax 266 -4,438 -2,784 -3,164 -10,510 -13,101 -15,650 -
NP -42,023 -36,722 -42,032 -43,760 15,993 33,800 39,214 -
-
NP to SH -42,061 -36,797 -41,862 -42,268 16,057 32,097 37,456 -
-
Tax Rate - - - - 39.66% 27.93% 28.53% -
Total Cost 1,009,951 1,006,217 997,326 1,026,636 1,105,724 1,089,696 1,068,972 -3.70%
-
Net Worth 1,167,206 1,184,122 1,184,122 1,175,780 1,184,238 1,192,768 1,184,402 -0.96%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,059 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,167,206 1,184,122 1,184,122 1,175,780 1,184,238 1,192,768 1,184,402 -0.96%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -4.34% -3.79% -4.40% -4.45% 1.43% 3.01% 3.54% -
ROE -3.60% -3.11% -3.54% -3.59% 1.36% 2.69% 3.16% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 114.44 114.62 112.95 116.19 132.61 132.81 130.99 -8.58%
EPS -4.97 -4.35 -4.94 -5.00 1.90 3.80 4.42 -
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.40 1.40 1.39 1.40 1.41 1.40 -0.95%
Adjusted Per Share Value based on latest NOSH - 846,424
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 114.63 114.81 113.13 116.40 132.84 133.05 131.24 -8.60%
EPS -4.98 -4.36 -4.96 -5.01 1.90 3.80 4.44 -
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3822 1.4023 1.4023 1.3924 1.4024 1.4125 1.4026 -0.96%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.275 0.26 0.30 0.365 0.35 0.56 0.45 -
P/RPS 0.24 0.23 0.27 0.31 0.26 0.42 0.34 -20.67%
P/EPS -5.53 -5.98 -6.06 -7.30 18.44 14.76 10.16 -
EY -18.08 -16.73 -16.50 -13.69 5.42 6.78 9.84 -
DY 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.21 0.26 0.25 0.40 0.32 -26.83%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 29/08/19 24/05/19 28/02/19 23/11/18 24/08/18 -
Price 0.235 0.265 0.265 0.325 0.38 0.47 0.555 -
P/RPS 0.21 0.23 0.23 0.28 0.29 0.35 0.42 -36.92%
P/EPS -4.73 -6.09 -5.35 -6.50 20.02 12.39 12.54 -
EY -21.16 -16.42 -18.68 -15.38 5.00 8.07 7.98 -
DY 2.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.19 0.23 0.27 0.33 0.40 -43.38%

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