[GREENYB] QoQ Quarter Result on 2012-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 16,044 11,914 11,914 11,786 12,002 16,359 13,768 13.06% QoQ % 34.67% 0.00% 1.09% -1.80% -26.63% 18.82% - Horiz. % 116.53% 86.53% 86.53% 85.60% 87.17% 118.82% 100.00%
PBT 3,429 946 946 2,333 1,855 3,681 2,774 18.54% QoQ % 262.47% 0.00% -59.45% 25.77% -49.61% 32.70% - Horiz. % 123.61% 34.10% 34.10% 84.10% 66.87% 132.70% 100.00%
Tax -655 -413 -413 -610 -318 -1,092 -773 -12.44% QoQ % -58.60% 0.00% 32.30% -91.82% 70.88% -41.27% - Horiz. % 84.73% 53.43% 53.43% 78.91% 41.14% 141.27% 100.00%
NP 2,774 533 533 1,723 1,537 2,589 2,001 29.96% QoQ % 420.45% 0.00% -69.07% 12.10% -40.63% 29.39% - Horiz. % 138.63% 26.64% 26.64% 86.11% 76.81% 129.39% 100.00%
NP to SH 2,774 533 533 1,723 1,537 2,589 2,001 29.96% QoQ % 420.45% 0.00% -69.07% 12.10% -40.63% 29.39% - Horiz. % 138.63% 26.64% 26.64% 86.11% 76.81% 129.39% 100.00%
Tax Rate 19.10 % 43.66 % 43.66 % 26.15 % 17.14 % 29.67 % 27.87 % -26.15% QoQ % -56.25% 0.00% 66.96% 52.57% -42.23% 6.46% - Horiz. % 68.53% 156.66% 156.66% 93.83% 61.50% 106.46% 100.00%
Total Cost 13,270 11,381 11,381 10,063 10,465 13,770 11,767 10.12% QoQ % 16.60% 0.00% 13.10% -3.84% -24.00% 17.02% - Horiz. % 112.77% 96.72% 96.72% 85.52% 88.94% 117.02% 100.00%
Net Worth 53,098 - 50,327 53,131 51,429 49,894 47,256 9.80% QoQ % 0.00% 0.00% -5.28% 3.31% 3.08% 5.58% - Horiz. % 112.36% 0.00% 106.50% 112.43% 108.83% 105.58% 100.00%
Dividend 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - 3,337 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 217.14 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 53,098 - 50,327 53,131 51,429 49,894 47,256 9.80% QoQ % 0.00% 0.00% -5.28% 3.31% 3.08% 5.58% - Horiz. % 112.36% 0.00% 106.50% 112.43% 108.83% 105.58% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,499 0.06% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.07% - Horiz. % 100.07% 100.07% 100.07% 100.07% 100.07% 100.07% 100.00%
Ratio Analysis 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 17.29 % 4.47 % 4.47 % 14.62 % 12.81 % 15.83 % 14.53 % 14.97% QoQ % 286.80% 0.00% -69.43% 14.13% -19.08% 8.95% - Horiz. % 119.00% 30.76% 30.76% 100.62% 88.16% 108.95% 100.00%
ROE 5.22 % - % 1.06 % 3.24 % 2.99 % 5.19 % 4.23 % 18.38% QoQ % 0.00% 0.00% -67.28% 8.36% -42.39% 22.70% - Horiz. % 123.40% 0.00% 25.06% 76.60% 70.69% 122.70% 100.00%
Per Share 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 4.81 3.57 3.57 3.53 3.60 4.90 4.13 13.01% QoQ % 34.73% 0.00% 1.13% -1.94% -26.53% 18.64% - Horiz. % 116.46% 86.44% 86.44% 85.47% 87.17% 118.64% 100.00%
EPS 0.83 0.16 0.16 0.52 0.46 0.78 0.60 29.73% QoQ % 418.75% 0.00% -69.23% 13.04% -41.03% 30.00% - Horiz. % 138.33% 26.67% 26.67% 86.67% 76.67% 130.00% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1591 - 0.1508 0.1592 0.1541 0.1495 0.1417 9.74% QoQ % 0.00% 0.00% -5.28% 3.31% 3.08% 5.50% - Horiz. % 112.28% 0.00% 106.42% 112.35% 108.75% 105.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 4.81 3.57 3.57 3.53 3.60 4.90 4.13 13.01% QoQ % 34.73% 0.00% 1.13% -1.94% -26.53% 18.64% - Horiz. % 116.46% 86.44% 86.44% 85.47% 87.17% 118.64% 100.00%
EPS 0.83 0.16 0.16 0.52 0.46 0.78 0.60 29.73% QoQ % 418.75% 0.00% -69.23% 13.04% -41.03% 30.00% - Horiz. % 138.33% 26.67% 26.67% 86.67% 76.67% 130.00% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1591 - 0.1508 0.1592 0.1541 0.1495 0.1416 9.80% QoQ % 0.00% 0.00% -5.28% 3.31% 3.08% 5.58% - Horiz. % 112.36% 0.00% 106.50% 112.43% 108.83% 105.58% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.1900 0.2000 0.2150 0.2500 0.2200 0.2300 0.2200 -
P/RPS 3.95 5.60 6.02 7.08 6.12 4.69 5.33 -21.37% QoQ % -29.46% -6.98% -14.97% 15.69% 30.49% -12.01% - Horiz. % 74.11% 105.07% 112.95% 132.83% 114.82% 87.99% 100.00%
P/EPS 22.86 125.23 134.62 48.42 47.77 29.65 36.67 -31.55% QoQ % -81.75% -6.98% 178.03% 1.36% 61.11% -19.14% - Horiz. % 62.34% 341.51% 367.11% 132.04% 130.27% 80.86% 100.00%
EY 4.37 0.80 0.74 2.07 2.09 3.37 2.73 45.85% QoQ % 446.25% 8.11% -64.25% -0.96% -37.98% 23.44% - Horiz. % 160.07% 29.30% 27.11% 75.82% 76.56% 123.44% 100.00%
DY 0.00 0.00 0.00 0.00 4.55 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.19 0.00 1.43 1.57 1.43 1.54 1.55 -19.11% QoQ % 0.00% 0.00% -8.92% 9.79% -7.14% -0.65% - Horiz. % 76.77% 0.00% 92.26% 101.29% 92.26% 99.35% 100.00%
Price Multiplier on Announcement Date 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 20/06/13 - 21/03/13 20/12/12 21/09/12 22/06/12 22/03/12 -
Price 0.2000 0.0000 0.2150 0.2200 0.2000 0.2300 0.2600 -
P/RPS 4.16 0.00 6.02 6.23 5.56 4.69 6.30 -28.32% QoQ % 0.00% 0.00% -3.37% 12.05% 18.55% -25.56% - Horiz. % 66.03% 0.00% 95.56% 98.89% 88.25% 74.44% 100.00%
P/EPS 24.06 0.00 134.62 42.61 43.43 29.65 43.33 -37.62% QoQ % 0.00% 0.00% 215.94% -1.89% 46.48% -31.57% - Horiz. % 55.53% 0.00% 310.69% 98.34% 100.23% 68.43% 100.00%
EY 4.16 0.00 0.74 2.35 2.30 3.37 2.31 60.30% QoQ % 0.00% 0.00% -68.51% 2.17% -31.75% 45.89% - Horiz. % 180.09% 0.00% 32.03% 101.73% 99.57% 145.89% 100.00%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.26 0.00 1.43 1.38 1.30 1.54 1.83 -25.87% QoQ % 0.00% 0.00% 3.62% 6.15% -15.58% -15.85% - Horiz. % 68.85% 0.00% 78.14% 75.41% 71.04% 84.15% 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-First Qtr Results Ended 31.10.2012.pdf 
