[EVERGRN] QoQ TTM Result on 30-Jun-2012 [#2]

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
TTM Result
Revenue	986,233	1,031,662	1,092,824	1,124,464	1,100,361	1,061,688	1,007,678	-1.42%
YoY %	-4.40%	-5.60%	-2.81%	2.19%	3.64%	5.36%	-	-
Horiz. %	97.87%	102.38%	108.45%	111.59%	109.20%	105.36%	100.00%	-
PBT	-12,871	25,749	63,740	81,075	81,497	65,525	57,526	-
YoY %	-149.99%	-59.60%	-21.38%	-0.52%	24.38%	13.91%	-	-
Horiz. %	-22.37%	44.76%	110.80%	140.94%	141.67%	113.91%	100.00%	-
Tax	2,579	-186	-7,867	-8,718	-9,013	-6,550	-1,395	-
YoY %	1,486.56%	97.64%	9.76%	3.27%	-37.60%	-369.53%	-	-
Horiz. %	-184.87%	13.33%	563.94%	624.95%	646.09%	469.53%	100.00%	-
NP	-10,292	25,563	55,873	72,357	72,484	58,975	56,131	-
YoY %	-140.26%	-54.25%	-22.78%	-0.18%	22.91%	5.07%	-	-
Horiz. %	-18.34%	45.54%	99.54%	128.91%	129.13%	105.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,713	32,169	60,505	77,104	77,324	63,409	60,518	-
YoY %	-111.54%	-46.83%	-21.53%	-0.28%	21.94%	4.78%	-	-
Horiz. %	-6.14%	53.16%	99.98%	127.41%	127.77%	104.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	0.72%	12.34%	10.75%	11.06%	10.00%	2.42%	-
YoY %	-	-94.17%	14.79%	-2.80%	10.60%	313.22%	-	-
Horiz. %	-	29.75%	509.92%	444.21%	457.02%	413.22%	100.00%	-
Total Cost	996,525	1,006,099	1,036,951	1,052,107	1,027,877	1,002,713	951,547	3.12%
YoY %	-0.95%	-2.98%	-1.44%	2.36%	2.51%	5.38%	-	-
Horiz. %	104.73%	105.73%	108.98%	110.57%	108.02%	105.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	846,721	853,846	848,795	851,579	836,960	830,346	816,053	2.48%
YoY %	-0.83%	0.60%	-0.33%	1.75%	0.80%	1.75%	-	-
Horiz. %	103.76%	104.63%	104.01%	104.35%	102.56%	101.75%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	5,129	5,129	12,818	12,818	7,688	7,688	-	-
YoY %	0.00%	-59.99%	0.00%	66.73%	0.00%	0.00%	-	-
Horiz. %	66.71%	66.71%	166.73%	166.73%	100.00%	100.00%	-	-
Div Payout %	0.00%	15.95%	21.19%	16.62%	9.94%	12.13%	-	-
YoY %	0.00%	-24.73%	27.50%	67.20%	-18.05%	0.00%	-	-
Horiz. %	0.00%	131.49%	174.69%	137.02%	81.95%	100.00%	-	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	846,721	853,846	848,795	851,579	836,960	830,346	816,053	2.48%
YoY %	-0.83%	0.60%	-0.33%	1.75%	0.80%	1.75%	-	-
Horiz. %	103.76%	104.63%	104.01%	104.35%	102.56%	101.75%	100.00%	-
NOSH	513,164	514,365	514,421	512,999	513,472	512,559	513,240	-0.00%
YoY %	-0.23%	-0.01%	0.28%	-0.09%	0.18%	-0.13%	-	-
Horiz. %	99.99%	100.22%	100.23%	99.95%	100.05%	99.87%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	-1.04%	2.48%	5.11%	6.43%	6.59%	5.55%	5.57%	-
YoY %	-141.94%	-51.47%	-20.53%	-2.43%	18.74%	-0.36%	-	-
Horiz. %	-18.67%	44.52%	91.74%	115.44%	118.31%	99.64%	100.00%	-
ROE	-0.44%	3.77%	7.13%	9.05%	9.24%	7.64%	7.42%	-
YoY %	-111.67%	-47.12%	-21.22%	-2.06%	20.94%	2.96%	-	-
Horiz. %	-5.93%	50.81%	96.09%	121.97%	124.53%	102.96%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	192.19	200.57	212.44	219.19	214.30	207.13	196.34	-1.41%
YoY %	-4.18%	-5.59%	-3.08%	2.28%	3.46%	5.50%	-	-
Horiz. %	97.89%	102.15%	108.20%	111.64%	109.15%	105.50%	100.00%	-
EPS	-0.72	6.25	11.76	15.03	15.06	12.37	11.79	-
YoY %	-111.52%	-46.85%	-21.76%	-0.20%	21.75%	4.92%	-	-
Horiz. %	-6.11%	53.01%	99.75%	127.48%	127.74%	104.92%	100.00%	-
DPS	1.00	1.00	2.50	2.50	1.50	1.50	0.00	-
YoY %	0.00%	-60.00%	0.00%	66.67%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	166.67%	166.67%	100.00%	100.00%	-	-
NAPS	1.65	1.66	1.65	1.66	1.63	1.62	1.59	2.49%
YoY %	-0.60%	0.61%	-0.60%	1.84%	0.62%	1.89%	-	-
Horiz. %	103.77%	104.40%	103.77%	104.40%	102.52%	101.89%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 512,999
RPS	116.52	121.88	129.11	132.85	130.00	125.43	119.05	-1.42%
YoY %	-4.40%	-5.60%	-2.82%	2.19%	3.64%	5.36%	-	-
Horiz. %	97.87%	102.38%	108.45%	111.59%	109.20%	105.36%	100.00%	-
EPS	-0.44	3.80	7.15	9.11	9.14	7.49	7.15	-
YoY %	-111.58%	-46.85%	-21.51%	-0.33%	22.03%	4.76%	-	-
Horiz. %	-6.15%	53.15%	100.00%	127.41%	127.83%	104.76%	100.00%	-
DPS	0.61	0.61	1.51	1.51	0.91	0.91	0.00	-
YoY %	0.00%	-59.60%	0.00%	65.93%	0.00%	0.00%	-	-
Horiz. %	67.03%	67.03%	165.93%	165.93%	100.00%	100.00%	-	-
NAPS	1.0004	1.0088	1.0028	1.0061	0.9888	0.981	0.9641	2.49%
YoY %	-0.83%	0.60%	-0.33%	1.75%	0.80%	1.75%	-	-
Horiz. %	103.77%	104.64%	104.01%	104.36%	102.56%	101.75%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	0.565	0.58	0.62	0.87	0.95	0.93	0.93	-
P/RPS	0.29	0.29	0.29	0.40	0.44	0.45	0.47	-27.50%
YoY %	0.00%	0.00%	-27.50%	-9.09%	-2.22%	-4.26%	-	-
Horiz. %	61.70%	61.70%	61.70%	85.11%	93.62%	95.74%	100.00%	-
P/EPS	-78.09	9.27	5.27	5.79	6.31	7.52	7.89	-
YoY %	-942.39%	75.90%	-8.98%	-8.24%	-16.09%	-4.69%	-	-
Horiz. %	-989.73%	117.49%	66.79%	73.38%	79.97%	95.31%	100.00%	-
EY	-1.28	10.78	18.97	17.28	15.85	13.30	12.68	-
YoY %	-111.87%	-43.17%	9.78%	9.02%	19.17%	4.89%	-	-
Horiz. %	-10.09%	85.02%	149.61%	136.28%	125.00%	104.89%	100.00%	-
DY	1.77	1.72	4.03	2.87	1.58	1.61	0.00	-
YoY %	2.91%	-57.32%	40.42%	81.65%	-1.86%	0.00%	-	-
Horiz. %	109.94%	106.83%	250.31%	178.26%	98.14%	100.00%	-	-
P/NAPS	0.34	0.35	0.38	0.52	0.58	0.57	0.58	-29.93%
YoY %	-2.86%	-7.89%	-26.92%	-10.34%	1.75%	-1.72%	-	-
Horiz. %	58.62%	60.34%	65.52%	89.66%	100.00%	98.28%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	27/05/13	28/02/13	23/11/12	13/08/12	28/05/12	20/02/12	18/11/11	-
Price	0.595	0.615	0.62	0.82	0.90	1.02	0.88	-
P/RPS	0.31	0.31	0.29	0.37	0.42	0.49	0.45	-21.98%
YoY %	0.00%	6.90%	-21.62%	-11.90%	-14.29%	8.89%	-	-
Horiz. %	68.89%	68.89%	64.44%	82.22%	93.33%	108.89%	100.00%	-
P/EPS	-82.23	9.83	5.27	5.46	5.98	8.25	7.46	-
YoY %	-936.52%	86.53%	-3.48%	-8.70%	-27.52%	10.59%	-	-
Horiz. %	-1,102.28%	131.77%	70.64%	73.19%	80.16%	110.59%	100.00%	-
EY	-1.22	10.17	18.97	18.33	16.73	12.13	13.40	-
YoY %	-112.00%	-46.39%	3.49%	9.56%	37.92%	-9.48%	-	-
Horiz. %	-9.10%	75.90%	141.57%	136.79%	124.85%	90.52%	100.00%	-
DY	1.68	1.63	4.03	3.05	1.67	1.47	0.00	-
YoY %	3.07%	-59.55%	32.13%	82.63%	13.61%	0.00%	-	-
Horiz. %	114.29%	110.88%	274.15%	207.48%	113.61%	100.00%	-	-
P/NAPS	0.36	0.37	0.38	0.49	0.55	0.63	0.55	-24.59%
YoY %	-2.70%	-2.63%	-22.45%	-10.91%	-12.70%	14.55%	-	-
Horiz. %	65.45%	67.27%	69.09%	89.09%	100.00%	114.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos