[EVERGRN] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 61.71%
YoY- 84.08%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 252,180 234,488 215,811 239,516 252,047 233,977 225,845 7.60%
PBT 16,713 11,983 -21,593 -2,869 -8,147 -10,298 -12,228 -
Tax -494 -1,434 -410 -319 4,927 -1,001 -641 -15.90%
NP 16,219 10,549 -22,003 -3,188 -3,220 -11,299 -12,869 -
-
NP to SH 14,369 10,075 -21,692 -2,582 -6,743 -8,134 -11,683 -
-
Tax Rate 2.96% 11.97% - - - - - -
Total Cost 235,961 223,939 237,814 242,704 255,267 245,276 238,714 -0.76%
-
Net Worth 830,828 801,887 779,476 810,748 807,105 808,284 824,983 0.47%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 830,828 801,887 779,476 810,748 807,105 808,284 824,983 0.47%
NOSH 512,857 514,030 512,813 516,400 514,080 511,572 512,412 0.05%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.43% 4.50% -10.20% -1.33% -1.28% -4.83% -5.70% -
ROE 1.73% 1.26% -2.78% -0.32% -0.84% -1.01% -1.42% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 49.17 45.62 42.08 46.38 49.03 45.74 44.07 7.55%
EPS 2.80 1.96 -4.23 -0.50 -1.31 -1.59 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.56 1.52 1.57 1.57 1.58 1.61 0.41%
Adjusted Per Share Value based on latest NOSH - 516,400
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 29.86 27.77 25.56 28.36 29.85 27.71 26.75 7.58%
EPS 1.70 1.19 -2.57 -0.31 -0.80 -0.96 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9839 0.9496 0.9231 0.9601 0.9558 0.9572 0.977 0.46%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.605 0.555 0.52 0.54 0.46 0.465 0.505 -
P/RPS 1.23 1.22 1.24 1.16 0.94 1.02 1.15 4.57%
P/EPS 21.59 28.32 -12.29 -108.00 -35.07 -29.25 -22.15 -
EY 4.63 3.53 -8.13 -0.93 -2.85 -3.42 -4.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.34 0.34 0.29 0.29 0.31 12.48%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 29/08/14 27/05/14 28/02/14 29/11/13 29/08/13 -
Price 1.05 0.54 0.625 0.515 0.515 0.475 0.50 -
P/RPS 2.14 1.18 1.49 1.11 1.05 1.04 1.13 52.89%
P/EPS 37.48 27.55 -14.78 -103.00 -39.26 -29.87 -21.93 -
EY 2.67 3.63 -6.77 -0.97 -2.55 -3.35 -4.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.35 0.41 0.33 0.33 0.30 0.31 63.59%

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