[EVERGRN] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 46.51%
YoY- 51.75%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 978,758 934,607 941,995 941,862 941,351 951,385 938,670 2.83%
PBT 81,509 31,884 4,234 -20,626 -42,907 -33,542 -49,017 -
Tax -10,206 -6,613 -2,657 2,764 3,197 2,966 3,857 -
NP 71,303 25,271 1,577 -17,862 -39,710 -30,576 -45,160 -
-
NP to SH 68,390 22,810 170 -20,942 -39,151 -29,142 -42,776 -
-
Tax Rate 12.52% 20.74% 62.75% - - - - -
Total Cost 907,455 909,336 940,418 959,724 981,061 981,961 983,830 -5.25%
-
Net Worth 886,829 872,086 830,828 801,887 779,476 810,748 807,105 6.49%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 886,829 872,086 830,828 801,887 779,476 810,748 807,105 6.49%
NOSH 512,618 512,992 512,857 514,030 512,813 516,400 514,080 -0.19%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.29% 2.70% 0.17% -1.90% -4.22% -3.21% -4.81% -
ROE 7.71% 2.62% 0.02% -2.61% -5.02% -3.59% -5.30% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 190.93 182.19 183.68 183.23 183.57 184.23 182.59 3.03%
EPS 13.34 4.45 0.03 -4.07 -7.63 -5.64 -8.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.70 1.62 1.56 1.52 1.57 1.57 6.70%
Adjusted Per Share Value based on latest NOSH - 514,030
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 115.91 110.68 111.55 111.54 111.48 112.67 111.16 2.83%
EPS 8.10 2.70 0.02 -2.48 -4.64 -3.45 -5.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0502 1.0328 0.9839 0.9496 0.9231 0.9601 0.9558 6.49%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.35 1.20 0.605 0.555 0.52 0.54 0.46 -
P/RPS 0.71 0.66 0.33 0.30 0.28 0.29 0.25 100.92%
P/EPS 10.12 26.99 1,825.17 -13.62 -6.81 -9.57 -5.53 -
EY 9.88 3.71 0.05 -7.34 -14.68 -10.45 -18.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.71 0.37 0.36 0.34 0.34 0.29 93.75%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 22/05/15 27/02/15 21/11/14 29/08/14 27/05/14 28/02/14 -
Price 1.95 1.16 1.05 0.54 0.625 0.515 0.515 -
P/RPS 1.02 0.64 0.57 0.29 0.34 0.28 0.28 137.31%
P/EPS 14.62 26.09 3,167.65 -13.25 -8.19 -9.13 -6.19 -
EY 6.84 3.83 0.03 -7.54 -12.22 -10.96 -16.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.68 0.65 0.35 0.41 0.33 0.33 127.69%

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