[EVERGRN] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- -361.95%
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,095,256 934,827 859,894 967,928 1,121,717 1,024,322 997,795 1.56%
PBT -9,412 43,974 -95,917 -42,289 26,503 67,504 93,445 -
Tax -14,724 -8,314 -2,745 266 -10,510 -20,123 -25,498 -8.74%
NP -24,136 35,660 -98,662 -42,023 15,993 47,381 67,947 -
-
NP to SH -24,136 35,660 -100,262 -42,061 16,057 45,192 71,679 -
-
Tax Rate - 18.91% - - 39.66% 29.81% 27.29% -
Total Cost 1,119,392 899,167 958,556 1,009,951 1,105,724 976,941 929,848 3.13%
-
Net Worth 1,013,817 1,031,878 1,023,420 1,167,206 1,184,238 1,168,065 1,149,742 -2.07%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - 4,059 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,013,817 1,031,878 1,023,420 1,167,206 1,184,238 1,168,065 1,149,742 -2.07%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,423 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -2.20% 3.81% -11.47% -4.34% 1.43% 4.63% 6.81% -
ROE -2.38% 3.46% -9.80% -3.60% 1.36% 3.87% 6.23% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 129.64 110.53 101.67 114.44 132.61 121.02 120.63 1.20%
EPS -2.86 4.22 -11.85 -4.97 1.90 5.34 8.67 -
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
NAPS 1.20 1.22 1.21 1.38 1.40 1.38 1.39 -2.41%
Adjusted Per Share Value based on latest NOSH - 846,424
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 129.40 110.44 101.59 114.35 132.52 121.02 117.88 1.56%
EPS -2.85 4.21 -11.85 -4.97 1.90 5.34 8.47 -
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
NAPS 1.1978 1.2191 1.2091 1.379 1.3991 1.38 1.3584 -2.07%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.39 0.465 0.46 0.275 0.35 0.65 0.96 -
P/RPS 0.30 0.42 0.45 0.24 0.26 0.54 0.80 -15.07%
P/EPS -13.65 11.03 -3.88 -5.53 18.44 12.17 11.08 -
EY -7.33 9.07 -25.77 -18.08 5.42 8.21 9.03 -
DY 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.38 0.20 0.25 0.47 0.69 -11.56%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 29/03/21 26/02/20 28/02/19 27/02/18 23/02/17 -
Price 0.36 0.505 0.46 0.235 0.38 0.535 0.965 -
P/RPS 0.28 0.46 0.45 0.21 0.29 0.44 0.80 -16.04%
P/EPS -12.60 11.98 -3.88 -4.73 20.02 10.02 11.14 -
EY -7.94 8.35 -25.77 -21.16 5.00 9.98 8.98 -
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.38 0.17 0.27 0.39 0.69 -12.95%

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