[EVERGRN] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 119.09%
YoY- 281.04%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 246,794 1,014,466 748,130 492,090 232,128 941,995 689,815 -49.57%
PBT 24,325 114,860 87,570 52,813 24,781 4,234 -12,479 -
Tax -3,677 -19,289 -14,727 -8,278 -4,275 -2,657 -2,163 42.39%
NP 20,648 95,571 72,843 44,535 20,506 1,577 -14,642 -
-
NP to SH 20,619 92,561 71,532 43,946 20,058 170 -14,199 -
-
Tax Rate 15.12% 16.79% 16.82% 15.67% 17.25% 62.75% - -
Total Cost 226,146 918,895 675,287 447,555 211,622 940,418 704,457 -53.08%
-
Net Worth 1,053,413 1,076,100 954,444 887,124 872,086 869,400 799,654 20.15%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 51 - - - - - -
Div Payout % - 0.06% - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,053,413 1,076,100 954,444 887,124 872,086 869,400 799,654 20.15%
NOSH 846,424 564,290 513,142 512,788 512,992 536,666 512,599 39.66%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 8.37% 9.42% 9.74% 9.05% 8.83% 0.17% -2.12% -
ROE 1.96% 8.60% 7.49% 4.95% 2.30% 0.02% -1.78% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.10 196.09 145.79 95.96 45.25 175.53 134.57 -61.50%
EPS 2.68 17.89 13.94 8.57 3.91 0.03 -2.77 -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 2.08 1.86 1.73 1.70 1.62 1.56 -8.28%
Adjusted Per Share Value based on latest NOSH - 512,618
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 29.16 119.85 88.39 58.14 27.42 111.29 81.50 -49.56%
EPS 2.44 10.94 8.45 5.19 2.37 0.02 -1.68 -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2445 1.2713 1.1276 1.0481 1.0303 1.0271 0.9447 20.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.01 2.36 1.91 1.35 1.20 0.605 0.555 -
P/RPS 3.15 1.20 1.31 1.41 2.65 0.34 0.41 288.87%
P/EPS 37.66 13.19 13.70 15.75 30.69 1,909.90 -20.04 -
EY 2.66 7.58 7.30 6.35 3.26 0.05 -4.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.13 1.03 0.78 0.71 0.37 0.36 61.59%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/05/16 29/02/16 20/11/15 19/08/15 22/05/15 27/02/15 21/11/14 -
Price 1.16 1.17 2.14 1.95 1.16 1.05 0.54 -
P/RPS 3.61 0.60 1.47 2.03 2.56 0.60 0.40 332.89%
P/EPS 43.26 6.54 15.35 22.75 29.67 3,314.71 -19.49 -
EY 2.31 15.29 6.51 4.39 3.37 0.03 -5.13 -
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.56 1.15 1.13 0.68 0.65 0.35 80.57%

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