[EVERGRN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -18.64%
YoY- -49.38%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 686,623 452,646 226,801 1,031,662 796,647 548,612 272,230 85.18%
PBT -40,870 -30,572 -18,344 25,749 41,284 34,045 20,276 -
Tax -1,070 -69 572 -186 -4,247 -4,004 -2,193 -37.99%
NP -41,940 -30,641 -17,772 25,563 37,037 30,041 18,083 -
-
NP to SH -36,033 -27,899 -16,216 32,169 39,540 31,978 19,666 -
-
Tax Rate - - - 0.72% 10.29% 11.76% 10.82% -
Total Cost 728,563 483,287 244,573 1,006,099 759,610 518,571 254,147 101.67%
-
Net Worth 810,999 825,687 846,721 852,141 846,186 852,062 836,960 -2.07%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 5,133 - 5,132 - -
Div Payout % - - - 15.96% - 16.05% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 810,999 825,687 846,721 852,141 846,186 852,062 836,960 -2.07%
NOSH 513,290 512,849 513,164 513,338 512,840 513,290 513,472 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -6.11% -6.77% -7.84% 2.48% 4.65% 5.48% 6.64% -
ROE -4.44% -3.38% -1.92% 3.78% 4.67% 3.75% 2.35% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 133.77 88.26 44.20 200.97 155.34 106.88 53.02 85.22%
EPS -7.02 -5.44 -3.16 6.27 7.71 6.23 3.83 -
DPS 0.00 0.00 0.00 1.00 0.00 1.00 0.00 -
NAPS 1.58 1.61 1.65 1.66 1.65 1.66 1.63 -2.05%
Adjusted Per Share Value based on latest NOSH - 514,365
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 81.31 53.60 26.86 122.17 94.34 64.97 32.24 85.17%
EPS -4.27 -3.30 -1.92 3.81 4.68 3.79 2.33 -
DPS 0.00 0.00 0.00 0.61 0.00 0.61 0.00 -
NAPS 0.9604 0.9778 1.0027 1.0091 1.0021 1.009 0.9912 -2.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.465 0.505 0.565 0.58 0.62 0.87 0.95 -
P/RPS 0.35 0.57 1.28 0.29 0.40 0.81 1.79 -66.27%
P/EPS -6.62 -9.28 -17.88 9.26 8.04 13.96 24.80 -
EY -15.10 -10.77 -5.59 10.80 12.44 7.16 4.03 -
DY 0.00 0.00 0.00 1.72 0.00 1.15 0.00 -
P/NAPS 0.29 0.31 0.34 0.35 0.38 0.52 0.58 -36.97%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 27/05/13 28/02/13 23/11/12 13/08/12 28/05/12 -
Price 0.475 0.50 0.595 0.615 0.62 0.82 0.90 -
P/RPS 0.36 0.57 1.35 0.31 0.40 0.77 1.70 -64.43%
P/EPS -6.77 -9.19 -18.83 9.81 8.04 13.16 23.50 -
EY -14.78 -10.88 -5.31 10.19 12.44 7.60 4.26 -
DY 0.00 0.00 0.00 1.63 0.00 1.22 0.00 -
P/NAPS 0.30 0.31 0.36 0.37 0.38 0.49 0.55 -33.21%

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