[EVERGRN] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 17.1%
YoY- 8.52%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 234,488 215,811 239,516 252,047 233,977 225,845 226,801 2.24%
PBT 11,983 -21,593 -2,869 -8,147 -10,298 -12,228 -18,344 -
Tax -1,434 -410 -319 4,927 -1,001 -641 572 -
NP 10,549 -22,003 -3,188 -3,220 -11,299 -12,869 -17,772 -
-
NP to SH 10,075 -21,692 -2,582 -6,743 -8,134 -11,683 -16,216 -
-
Tax Rate 11.97% - - - - - - -
Total Cost 223,939 237,814 242,704 255,267 245,276 238,714 244,573 -5.70%
-
Net Worth 801,887 779,476 810,748 807,105 808,284 824,983 846,721 -3.55%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 801,887 779,476 810,748 807,105 808,284 824,983 846,721 -3.55%
NOSH 514,030 512,813 516,400 514,080 511,572 512,412 513,164 0.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.50% -10.20% -1.33% -1.28% -4.83% -5.70% -7.84% -
ROE 1.26% -2.78% -0.32% -0.84% -1.01% -1.42% -1.92% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 45.62 42.08 46.38 49.03 45.74 44.07 44.20 2.12%
EPS 1.96 -4.23 -0.50 -1.31 -1.59 -2.28 -3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.52 1.57 1.57 1.58 1.61 1.65 -3.66%
Adjusted Per Share Value based on latest NOSH - 514,080
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.77 25.56 28.36 29.85 27.71 26.75 26.86 2.24%
EPS 1.19 -2.57 -0.31 -0.80 -0.96 -1.38 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9496 0.9231 0.9601 0.9558 0.9572 0.977 1.0027 -3.55%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.555 0.52 0.54 0.46 0.465 0.505 0.565 -
P/RPS 1.22 1.24 1.16 0.94 1.02 1.15 1.28 -3.14%
P/EPS 28.32 -12.29 -108.00 -35.07 -29.25 -22.15 -17.88 -
EY 3.53 -8.13 -0.93 -2.85 -3.42 -4.51 -5.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.34 0.29 0.29 0.31 0.34 3.88%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 29/08/14 27/05/14 28/02/14 29/11/13 29/08/13 27/05/13 -
Price 0.54 0.625 0.515 0.515 0.475 0.50 0.595 -
P/RPS 1.18 1.49 1.11 1.05 1.04 1.13 1.35 -8.57%
P/EPS 27.55 -14.78 -103.00 -39.26 -29.87 -21.93 -18.83 -
EY 3.63 -6.77 -0.97 -2.55 -3.35 -4.56 -5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.33 0.33 0.30 0.31 0.36 -1.85%

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