[GREENYB] QoQ Annualized Quarter Result on 2012-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 47,144 55,704 58,269 54,686 54,300 48,239 51,390 -5.56% QoQ % -15.37% -4.40% 6.55% 0.71% 12.56% -6.13% - Horiz. % 91.74% 108.39% 113.39% 106.41% 105.66% 93.87% 100.00%
PBT 9,332 11,248 12,580 11,508 11,920 9,576 11,057 -10.65% QoQ % -17.03% -10.59% 9.32% -3.46% 24.48% -13.40% - Horiz. % 84.40% 101.72% 113.77% 104.08% 107.80% 86.60% 100.00%
Tax -2,440 -2,991 -3,532 -3,114 -3,136 -2,192 -3,020 -13.20% QoQ % 18.42% 15.32% -13.42% 0.70% -43.07% 27.42% - Horiz. % 80.79% 99.04% 116.95% 103.11% 103.84% 72.58% 100.00%
NP 6,892 8,257 9,048 8,394 8,784 7,384 8,037 -9.70% QoQ % -16.53% -8.74% 7.79% -4.44% 18.96% -8.13% - Horiz. % 85.75% 102.73% 112.57% 104.44% 109.29% 91.87% 100.00%
NP to SH 6,892 8,257 9,048 8,394 8,784 7,374 8,037 -9.70% QoQ % -16.53% -8.74% 7.79% -4.44% 19.12% -8.25% - Horiz. % 85.75% 102.73% 112.57% 104.44% 109.29% 91.75% 100.00%
Tax Rate 26.15 % 26.59 % 28.08 % 27.06 % 26.31 % 22.89 % 27.31 % -2.84% QoQ % -1.65% -5.31% 3.77% 2.85% 14.94% -16.18% - Horiz. % 95.75% 97.36% 102.82% 99.08% 96.34% 83.82% 100.00%
Total Cost 40,252 47,447 49,221 46,292 45,516 40,855 43,353 -4.81% QoQ % -15.16% -3.60% 6.33% 1.70% 11.41% -5.76% - Horiz. % 92.85% 109.44% 113.54% 106.78% 104.99% 94.24% 100.00%
Net Worth 53,131 51,475 49,894 47,199 48,528 46,492 44,969 11.70% QoQ % 3.22% 3.17% 5.71% -2.74% 4.38% 3.39% - Horiz. % 118.15% 114.47% 110.95% 104.96% 107.91% 103.39% 100.00%
Dividend 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 3,342 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 40.48 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 53,131 51,475 49,894 47,199 48,528 46,492 44,969 11.70% QoQ % 3.22% 3.17% 5.71% -2.74% 4.38% 3.39% - Horiz. % 118.15% 114.47% 110.95% 104.96% 107.91% 103.39% 100.00%
NOSH 333,740 334,257 333,740 333,095 166,363 166,879 166,060 58.92% QoQ % -0.15% 0.15% 0.19% 100.22% -0.31% 0.49% - Horiz. % 200.97% 201.29% 200.97% 200.59% 100.18% 100.49% 100.00%
Ratio Analysis 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 14.62 % 14.82 % 15.53 % 15.35 % 16.18 % 15.31 % 15.64 % -4.38% QoQ % -1.35% -4.57% 1.17% -5.13% 5.68% -2.11% - Horiz. % 93.48% 94.76% 99.30% 98.15% 103.45% 97.89% 100.00%
ROE 12.97 % 16.04 % 18.13 % 17.78 % 18.10 % 15.86 % 17.87 % -19.16% QoQ % -19.14% -11.53% 1.97% -1.77% 14.12% -11.25% - Horiz. % 72.58% 89.76% 101.45% 99.50% 101.29% 88.75% 100.00%
Per Share 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 14.13 16.67 17.46 16.42 32.64 28.91 30.95 -40.57% QoQ % -15.24% -4.52% 6.33% -49.69% 12.90% -6.59% - Horiz. % 45.65% 53.86% 56.41% 53.05% 105.46% 93.41% 100.00%
EPS 2.08 2.47 2.71 2.52 5.28 4.43 4.84 -42.91% QoQ % -15.79% -8.86% 7.54% -52.27% 19.19% -8.47% - Horiz. % 42.98% 51.03% 55.99% 52.07% 109.09% 91.53% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1592 0.1540 0.1495 0.1417 0.2917 0.2786 0.2708 -29.71% QoQ % 3.38% 3.01% 5.50% -51.42% 4.70% 2.88% - Horiz. % 58.79% 56.87% 55.21% 52.33% 107.72% 102.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 14.13 16.69 17.46 16.39 16.27 14.45 15.40 -5.55% QoQ % -15.34% -4.41% 6.53% 0.74% 12.60% -6.17% - Horiz. % 91.75% 108.38% 113.38% 106.43% 105.65% 93.83% 100.00%
EPS 2.08 2.47 2.71 2.52 2.63 2.21 2.41 -9.31% QoQ % -15.79% -8.86% 7.54% -4.18% 19.00% -8.30% - Horiz. % 86.31% 102.49% 112.45% 104.56% 109.13% 91.70% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1592 0.1542 0.1495 0.1414 0.1454 0.1393 0.1347 11.73% QoQ % 3.24% 3.14% 5.73% -2.75% 4.38% 3.41% - Horiz. % 118.19% 114.48% 110.99% 104.97% 107.94% 103.42% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.2500 0.2200 0.2300 0.2200 0.2200 0.4200 0.2500 -
P/RPS 1.77 1.32 1.32 1.34 0.67 1.45 0.81 68.00% QoQ % 34.09% 0.00% -1.49% 100.00% -53.79% 79.01% - Horiz. % 218.52% 162.96% 162.96% 165.43% 82.72% 179.01% 100.00%
P/EPS 12.11 8.91 8.48 8.73 4.17 9.50 5.17 75.92% QoQ % 35.91% 5.07% -2.86% 109.35% -56.11% 83.75% - Horiz. % 234.24% 172.34% 164.02% 168.86% 80.66% 183.75% 100.00%
EY 8.26 11.23 11.79 11.45 24.00 10.52 19.36 -43.18% QoQ % -26.45% -4.75% 2.97% -52.29% 128.14% -45.66% - Horiz. % 42.67% 58.01% 60.90% 59.14% 123.97% 54.34% 100.00%
DY 0.00 4.55 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.57 1.43 1.54 1.55 0.75 1.51 0.92 42.57% QoQ % 9.79% -7.14% -0.65% 106.67% -50.33% 64.13% - Horiz. % 170.65% 155.43% 167.39% 168.48% 81.52% 164.13% 100.00%
Price Multiplier on Announcement Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 20/12/12 21/09/12 22/06/12 22/03/12 23/12/11 21/09/11 23/06/11 -
Price 0.2200 0.2000 0.2300 0.2600 0.2000 0.1900 0.2400 -
P/RPS 1.56 1.20 1.32 1.58 0.61 0.66 0.78 58.41% QoQ % 30.00% -9.09% -16.46% 159.02% -7.58% -15.38% - Horiz. % 200.00% 153.85% 169.23% 202.56% 78.21% 84.62% 100.00%
P/EPS 10.65 8.10 8.48 10.32 3.79 4.30 4.96 66.05% QoQ % 31.48% -4.48% -17.83% 172.30% -11.86% -13.31% - Horiz. % 214.72% 163.31% 170.97% 208.06% 76.41% 86.69% 100.00%
EY 9.39 12.35 11.79 9.69 26.40 23.26 20.17 -39.79% QoQ % -23.97% 4.75% 21.67% -63.30% 13.50% 15.32% - Horiz. % 46.55% 61.23% 58.45% 48.04% 130.89% 115.32% 100.00%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.38 1.30 1.54 1.83 0.69 0.68 0.89 33.79% QoQ % 6.15% -15.58% -15.85% 165.22% 1.47% -23.60% - Horiz. % 155.06% 146.07% 173.03% 205.62% 77.53% 76.40% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
GYB-2nd QTR Ended 31.01.2012.pdf 
