[EVERGRN] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 28.91%
YoY- -21.53%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 335,474 154,874 730,524 558,718 365,514 179,213 731,571 -40.56%
PBT 14,799 2,721 63,862 67,922 54,501 30,123 140,726 -77.75%
Tax -1,934 -1,241 5,302 1,031 462 -370 -9,378 -65.12%
NP 12,865 1,480 69,164 68,953 54,963 29,753 131,348 -78.78%
-
NP to SH 14,903 4,629 76,711 72,271 56,065 30,305 118,656 -74.95%
-
Tax Rate 13.07% 45.61% -8.30% -1.52% -0.85% 1.23% 6.66% -
Total Cost 322,609 153,394 661,360 489,765 310,551 149,460 600,223 -33.91%
-
Net Worth 635,041 627,486 586,275 576,247 547,209 552,309 537,563 11.76%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 33,597 -
Div Payout % - - - - - - 28.32% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 635,041 627,486 586,275 576,247 547,209 552,309 537,563 11.76%
NOSH 512,130 514,333 488,562 480,205 480,008 480,269 479,967 4.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.83% 0.96% 9.47% 12.34% 15.04% 16.60% 17.95% -
ROE 2.35% 0.74% 13.08% 12.54% 10.25% 5.49% 22.07% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 65.51 30.11 149.53 116.35 76.15 37.32 152.42 -43.07%
EPS 2.91 0.90 15.69 15.05 11.68 6.31 24.72 -76.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 1.24 1.22 1.20 1.20 1.14 1.15 1.12 7.02%
Adjusted Per Share Value based on latest NOSH - 480,890
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 39.73 18.34 86.51 66.17 43.29 21.22 86.64 -40.56%
EPS 1.76 0.55 9.08 8.56 6.64 3.59 14.05 -74.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.98 -
NAPS 0.752 0.7431 0.6943 0.6824 0.648 0.6541 0.6366 11.75%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.77 0.50 0.54 0.93 1.32 1.29 1.70 -
P/RPS 1.18 1.66 0.36 0.80 1.73 3.46 1.12 3.54%
P/EPS 26.46 55.56 3.44 6.18 11.30 20.44 6.88 145.67%
EY 3.78 1.80 29.08 16.18 8.85 4.89 14.54 -59.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.12 -
P/NAPS 0.62 0.41 0.45 0.78 1.16 1.12 1.52 -45.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 25/05/09 26/02/09 17/11/08 22/08/08 26/05/08 26/02/08 -
Price 0.89 0.69 0.47 0.70 1.19 1.49 1.29 -
P/RPS 1.36 2.29 0.31 0.60 1.56 3.99 0.85 36.83%
P/EPS 30.58 76.67 2.99 4.65 10.19 23.61 5.22 225.32%
EY 3.27 1.30 33.41 21.50 9.82 4.23 19.16 -69.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.43 -
P/NAPS 0.72 0.57 0.39 0.58 1.04 1.30 1.15 -26.83%

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