[GREENYB] QoQ Quarter Result on 2013-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Revenue 15,765 8,871 8,026 16,044 11,914 11,914 11,786 26.15% QoQ % 77.71% 10.53% -49.98% 34.67% 0.00% 1.09% - Horiz. % 133.76% 75.27% 68.10% 136.13% 101.09% 101.09% 100.00%
PBT 3,842 1,078 428 3,429 946 946 2,333 48.95% QoQ % 256.40% 151.87% -87.52% 262.47% 0.00% -59.45% - Horiz. % 164.68% 46.21% 18.35% 146.98% 40.55% 40.55% 100.00%
Tax -1,028 -317 -332 -655 -413 -413 -610 51.72% QoQ % -224.29% 4.52% 49.31% -58.60% 0.00% 32.30% - Horiz. % 168.52% 51.97% 54.43% 107.38% 67.70% 67.70% 100.00%
NP 2,814 761 96 2,774 533 533 1,723 47.96% QoQ % 269.78% 692.71% -96.54% 420.45% 0.00% -69.07% - Horiz. % 163.32% 44.17% 5.57% 161.00% 30.93% 30.93% 100.00%
NP to SH 2,814 761 96 2,774 533 533 1,723 47.96% QoQ % 269.78% 692.71% -96.54% 420.45% 0.00% -69.07% - Horiz. % 163.32% 44.17% 5.57% 161.00% 30.93% 30.93% 100.00%
Tax Rate 26.76 % 29.41 % 77.57 % 19.10 % 43.66 % 43.66 % 26.15 % 1.86% QoQ % -9.01% -62.09% 306.13% -56.25% 0.00% 66.96% - Horiz. % 102.33% 112.47% 296.63% 73.04% 166.96% 166.96% 100.00%
Total Cost 12,951 8,110 7,930 13,270 11,381 11,381 10,063 22.33% QoQ % 59.69% 2.27% -40.24% 16.60% 0.00% 13.10% - Horiz. % 128.70% 80.59% 78.80% 131.87% 113.10% 113.10% 100.00%
Net Worth 64,578 54,065 60,940 53,098 - 50,327 53,131 16.86% QoQ % 19.44% -11.28% 14.77% 0.00% 0.00% -5.28% - Horiz. % 121.55% 101.76% 114.70% 99.94% 0.00% 94.72% 100.00%
Dividend 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Div - - 3,337 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 3,476.46 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Net Worth 64,578 54,065 60,940 53,098 - 50,327 53,131 16.86% QoQ % 19.44% -11.28% 14.77% 0.00% 0.00% -5.28% - Horiz. % 121.55% 101.76% 114.70% 99.94% 0.00% 94.72% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
NP Margin 17.85 % 8.58 % 1.20 % 17.29 % 4.47 % 4.47 % 14.62 % 17.28% QoQ % 108.04% 615.00% -93.06% 286.80% 0.00% -69.43% - Horiz. % 122.09% 58.69% 8.21% 118.26% 30.57% 30.57% 100.00%
ROE 4.36 % 1.41 % 0.16 % 5.22 % - % 1.06 % 3.24 % 26.76% QoQ % 209.22% 781.25% -96.93% 0.00% 0.00% -67.28% - Horiz. % 134.57% 43.52% 4.94% 161.11% 0.00% 32.72% 100.00%
Per Share 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 4.72 2.66 2.40 4.81 3.57 3.57 3.53 26.12% QoQ % 77.44% 10.83% -50.10% 34.73% 0.00% 1.13% - Horiz. % 133.71% 75.35% 67.99% 136.26% 101.13% 101.13% 100.00%
EPS 0.84 0.23 0.03 0.83 0.16 0.16 0.52 46.67% QoQ % 265.22% 666.67% -96.39% 418.75% 0.00% -69.23% - Horiz. % 161.54% 44.23% 5.77% 159.62% 30.77% 30.77% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1935 0.1620 0.1826 0.1591 - 0.1508 0.1592 16.86% QoQ % 19.44% -11.28% 14.77% 0.00% 0.00% -5.28% - Horiz. % 121.55% 101.76% 114.70% 99.94% 0.00% 94.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 4.72 2.66 2.40 4.81 3.57 3.57 3.53 26.12% QoQ % 77.44% 10.83% -50.10% 34.73% 0.00% 1.13% - Horiz. % 133.71% 75.35% 67.99% 136.26% 101.13% 101.13% 100.00%
EPS 0.84 0.23 0.03 0.83 0.16 0.16 0.52 46.67% QoQ % 265.22% 666.67% -96.39% 418.75% 0.00% -69.23% - Horiz. % 161.54% 44.23% 5.77% 159.62% 30.77% 30.77% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1935 0.1620 0.1826 0.1591 - 0.1508 0.1592 16.86% QoQ % 19.44% -11.28% 14.77% 0.00% 0.00% -5.28% - Horiz. % 121.55% 101.76% 114.70% 99.94% 0.00% 94.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 -
Price 0.2050 0.2000 0.1950 0.1900 0.2000 0.2150 0.2500 -
P/RPS 4.34 7.52 8.11 3.95 5.60 6.02 7.08 -32.35% QoQ % -42.29% -7.27% 105.32% -29.46% -6.98% -14.97% - Horiz. % 61.30% 106.21% 114.55% 55.79% 79.10% 85.03% 100.00%
P/EPS 24.31 87.71 677.91 22.86 125.23 134.62 48.42 -42.32% QoQ % -72.28% -87.06% 2,865.49% -81.75% -6.98% 178.03% - Horiz. % 50.21% 181.14% 1,400.06% 47.21% 258.63% 278.03% 100.00%
EY 4.11 1.14 0.15 4.37 0.80 0.74 2.07 72.94% QoQ % 260.53% 660.00% -96.57% 446.25% 8.11% -64.25% - Horiz. % 198.55% 55.07% 7.25% 211.11% 38.65% 35.75% 100.00%
DY 0.00 0.00 5.13 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.06 1.23 1.07 1.19 0.00 1.43 1.57 -26.93% QoQ % -13.82% 14.95% -10.08% 0.00% 0.00% -8.92% - Horiz. % 67.52% 78.34% 68.15% 75.80% 0.00% 91.08% 100.00%
Price Multiplier on Announcement Date 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 24/03/14 18/12/13 18/09/13 20/06/13 - 21/03/13 20/12/12 -
Price 0.2400 0.2350 0.1900 0.2000 0.0000 0.2150 0.2200 -
P/RPS 5.08 8.84 7.90 4.16 0.00 6.02 6.23 -15.04% QoQ % -42.53% 11.90% 89.90% 0.00% 0.00% -3.37% - Horiz. % 81.54% 141.89% 126.81% 66.77% 0.00% 96.63% 100.00%
P/EPS 28.46 103.06 660.53 24.06 0.00 134.62 42.61 -27.55% QoQ % -72.39% -84.40% 2,645.35% 0.00% 0.00% 215.94% - Horiz. % 66.79% 241.87% 1,550.18% 56.47% 0.00% 315.94% 100.00%
EY 3.51 0.97 0.15 4.16 0.00 0.74 2.35 37.77% QoQ % 261.86% 546.67% -96.39% 0.00% 0.00% -68.51% - Horiz. % 149.36% 41.28% 6.38% 177.02% 0.00% 31.49% 100.00%
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.24 1.45 1.04 1.26 0.00 1.43 1.38 -8.19% QoQ % -14.48% 39.42% -17.46% 0.00% 0.00% 3.62% - Horiz. % 89.86% 105.07% 75.36% 91.30% 0.00% 103.62% 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 - Third Quarterly Result ended 30 April 2013.pdf 
