[EVERGRN] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 85.0%
YoY- -7.36%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 154,874 730,524 558,718 365,514 179,213 731,571 561,686 -57.60%
PBT 2,721 63,862 67,922 54,501 30,123 140,726 115,866 -91.78%
Tax -1,241 5,302 1,031 462 -370 -9,378 -10,691 -76.17%
NP 1,480 69,164 68,953 54,963 29,753 131,348 105,175 -94.15%
-
NP to SH 4,629 76,711 72,271 56,065 30,305 118,656 92,102 -86.35%
-
Tax Rate 45.61% -8.30% -1.52% -0.85% 1.23% 6.66% 9.23% -
Total Cost 153,394 661,360 489,765 310,551 149,460 600,223 456,511 -51.63%
-
Net Worth 627,486 586,275 576,247 547,209 552,309 537,563 508,744 14.99%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - 33,597 11,998 -
Div Payout % - - - - - 28.32% 13.03% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 627,486 586,275 576,247 547,209 552,309 537,563 508,744 14.99%
NOSH 514,333 488,562 480,205 480,008 480,269 479,967 479,947 4.71%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 0.96% 9.47% 12.34% 15.04% 16.60% 17.95% 18.72% -
ROE 0.74% 13.08% 12.54% 10.25% 5.49% 22.07% 18.10% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 30.11 149.53 116.35 76.15 37.32 152.42 117.03 -59.51%
EPS 0.90 15.69 15.05 11.68 6.31 24.72 19.19 -86.97%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 2.50 -
NAPS 1.22 1.20 1.20 1.14 1.15 1.12 1.06 9.81%
Adjusted Per Share Value based on latest NOSH - 479,702
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 18.30 86.31 66.01 43.18 21.17 86.43 66.36 -57.59%
EPS 0.55 9.06 8.54 6.62 3.58 14.02 10.88 -86.30%
DPS 0.00 0.00 0.00 0.00 0.00 3.97 1.42 -
NAPS 0.7413 0.6926 0.6808 0.6465 0.6525 0.6351 0.6011 14.98%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.50 0.54 0.93 1.32 1.29 1.70 1.84 -
P/RPS 1.66 0.36 0.80 1.73 3.46 1.12 1.57 3.78%
P/EPS 55.56 3.44 6.18 11.30 20.44 6.88 9.59 222.22%
EY 1.80 29.08 16.18 8.85 4.89 14.54 10.43 -68.96%
DY 0.00 0.00 0.00 0.00 0.00 4.12 1.36 -
P/NAPS 0.41 0.45 0.78 1.16 1.12 1.52 1.74 -61.81%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 26/02/09 17/11/08 22/08/08 26/05/08 26/02/08 26/11/07 -
Price 0.69 0.47 0.70 1.19 1.49 1.29 1.68 -
P/RPS 2.29 0.31 0.60 1.56 3.99 0.85 1.44 36.20%
P/EPS 76.67 2.99 4.65 10.19 23.61 5.22 8.75 324.46%
EY 1.30 33.41 21.50 9.82 4.23 19.16 11.42 -76.48%
DY 0.00 0.00 0.00 0.00 0.00 5.43 1.49 -
P/NAPS 0.57 0.39 0.58 1.04 1.30 1.15 1.58 -49.29%

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