[EVERGRN] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -61.06%
YoY- 614.65%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 226,801 272,230 233,557 238,689 154,874 179,213 166,750 5.25%
PBT -18,344 20,276 4,304 36,957 2,721 30,123 35,433 -
Tax 572 -2,193 270 -4,696 -1,241 -370 -1,858 -
NP -17,772 18,083 4,574 32,261 1,480 29,753 33,575 -
-
NP to SH -16,216 19,666 5,751 33,081 4,629 30,305 28,390 -
-
Tax Rate - 10.82% -6.27% 12.71% 45.61% 1.23% 5.24% -
Total Cost 244,573 254,147 228,983 206,428 153,394 149,460 133,175 10.65%
-
Net Worth 846,721 836,960 770,223 733,423 627,486 552,309 470,764 10.26%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 10,257 - - 4,803 -
Div Payout % - - - 31.01% - - 16.92% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 846,721 836,960 770,223 733,423 627,486 552,309 470,764 10.26%
NOSH 513,164 513,472 513,482 512,883 514,333 480,269 480,372 1.10%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -7.84% 6.64% 1.96% 13.52% 0.96% 16.60% 20.13% -
ROE -1.92% 2.35% 0.75% 4.51% 0.74% 5.49% 6.03% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 44.20 53.02 45.48 46.54 30.11 37.32 34.71 4.10%
EPS -3.16 3.83 1.12 6.45 0.90 6.31 5.91 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 1.00 -
NAPS 1.65 1.63 1.50 1.43 1.22 1.15 0.98 9.06%
Adjusted Per Share Value based on latest NOSH - 512,883
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 26.80 32.16 27.59 28.20 18.30 21.17 19.70 5.25%
EPS -1.92 2.32 0.68 3.91 0.55 3.58 3.35 -
DPS 0.00 0.00 0.00 1.21 0.00 0.00 0.57 -
NAPS 1.0004 0.9888 0.91 0.8665 0.7413 0.6525 0.5562 10.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.565 0.95 1.48 1.71 0.50 1.29 1.30 -
P/RPS 1.28 1.79 3.25 3.67 1.66 3.46 3.75 -16.38%
P/EPS -17.88 24.80 132.14 26.51 55.56 20.44 22.00 -
EY -5.59 4.03 0.76 3.77 1.80 4.89 4.55 -
DY 0.00 0.00 0.00 1.17 0.00 0.00 0.77 -
P/NAPS 0.34 0.58 0.99 1.20 0.41 1.12 1.33 -20.31%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 23/05/11 17/05/10 25/05/09 26/05/08 11/05/07 -
Price 0.595 0.90 1.22 1.49 0.69 1.49 1.73 -
P/RPS 1.35 1.70 2.68 3.20 2.29 3.99 4.98 -19.53%
P/EPS -18.83 23.50 108.93 23.10 76.67 23.61 29.27 -
EY -5.31 4.26 0.92 4.33 1.30 4.23 3.42 -
DY 0.00 0.00 0.00 1.34 0.00 0.00 0.58 -
P/NAPS 0.36 0.55 0.81 1.04 0.57 1.30 1.77 -23.29%

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