[EVERGRN] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -78.53%
YoY- -82.62%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 958,064 907,204 1,088,920 934,228 954,756 619,496 716,852 4.95%
PBT -11,476 -73,376 81,104 17,216 147,828 10,884 120,492 -
Tax -1,276 2,288 -8,772 1,080 -18,784 -4,964 -1,480 -2.44%
NP -12,752 -71,088 72,332 18,296 129,044 5,920 119,012 -
-
NP to SH -10,328 -64,864 78,664 23,004 132,324 18,516 121,220 -
-
Tax Rate - - 10.82% -6.27% 12.71% 45.61% 1.23% -
Total Cost 970,816 978,292 1,016,588 915,932 825,712 613,576 597,840 8.41%
-
Net Worth 810,748 846,721 836,960 770,223 733,423 627,486 552,309 6.60%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - 41,030 - - -
Div Payout % - - - - 31.01% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 810,748 846,721 836,960 770,223 733,423 627,486 552,309 6.60%
NOSH 516,400 513,164 513,472 513,482 512,883 514,333 480,269 1.21%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -1.33% -7.84% 6.64% 1.96% 13.52% 0.96% 16.60% -
ROE -1.27% -7.66% 9.40% 2.99% 18.04% 2.95% 21.95% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 185.53 176.79 212.07 181.94 186.15 120.45 149.26 3.69%
EPS -2.00 -12.64 15.32 4.48 25.80 3.60 25.24 -
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.57 1.65 1.63 1.50 1.43 1.22 1.15 5.32%
Adjusted Per Share Value based on latest NOSH - 513,482
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 113.46 107.43 128.95 110.63 113.07 73.36 84.89 4.95%
EPS -1.22 -7.68 9.32 2.72 15.67 2.19 14.36 -
DPS 0.00 0.00 0.00 0.00 4.86 0.00 0.00 -
NAPS 0.9601 1.0027 0.9912 0.9121 0.8685 0.7431 0.6541 6.60%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.54 0.565 0.95 1.48 1.71 0.50 1.29 -
P/RPS 0.29 0.32 0.45 0.81 0.92 0.42 0.86 -16.56%
P/EPS -27.00 -4.47 6.20 33.04 6.63 13.89 5.11 -
EY -3.70 -22.37 16.13 3.03 15.09 7.20 19.57 -
DY 0.00 0.00 0.00 0.00 4.68 0.00 0.00 -
P/NAPS 0.34 0.34 0.58 0.99 1.20 0.41 1.12 -18.01%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 27/05/13 28/05/12 23/05/11 17/05/10 25/05/09 26/05/08 -
Price 0.515 0.595 0.90 1.22 1.49 0.69 1.49 -
P/RPS 0.28 0.34 0.42 0.67 0.80 0.57 1.00 -19.10%
P/EPS -25.75 -4.71 5.87 27.23 5.78 19.17 5.90 -
EY -3.88 -21.24 17.02 3.67 17.32 5.22 16.94 -
DY 0.00 0.00 0.00 0.00 5.37 0.00 0.00 -
P/NAPS 0.33 0.36 0.55 0.81 1.04 0.57 1.30 -20.41%

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