[GREENYB] YoY Cumulative Quarter Result on 2009-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 11,786 13,575 8,024 4,418 4,364 2,966 4,142 19.02% YoY % -13.18% 69.18% 81.62% 1.24% 47.13% -28.39% - Horiz. % 284.55% 327.74% 193.72% 106.66% 105.36% 71.61% 100.00%
PBT 2,333 2,980 1,115 446 866 -154 978 15.58% YoY % -21.71% 167.26% 150.00% -48.50% 662.34% -115.75% - Horiz. % 238.55% 304.70% 114.01% 45.60% 88.55% -15.75% 100.00%
Tax -610 -784 -329 -137 -241 2 2 - YoY % 22.19% -138.30% -140.15% 43.15% -12,150.00% 0.00% - Horiz. % -30,500.00% -39,200.00% -16,450.00% -6,850.00% -12,050.00% 100.00% 100.00%
NP 1,723 2,196 786 309 625 -152 980 9.85% YoY % -21.54% 179.39% 154.37% -50.56% 511.18% -115.51% - Horiz. % 175.82% 224.08% 80.20% 31.53% 63.78% -15.51% 100.00%
NP to SH 1,723 2,196 786 309 625 -152 980 9.85% YoY % -21.54% 179.39% 154.37% -50.56% 511.18% -115.51% - Horiz. % 175.82% 224.08% 80.20% 31.53% 63.78% -15.51% 100.00%
Tax Rate 26.15 % 26.31 % 29.51 % 30.72 % 27.83 % - % -0.20 % - YoY % -0.61% -10.84% -3.94% 10.38% 0.00% 0.00% - Horiz. % -13,075.00% -13,155.00% -14,755.00% -15,360.00% -13,915.00% 0.00% 100.00%
Total Cost 10,063 11,379 7,238 4,109 3,739 3,118 3,162 21.26% YoY % -11.57% 57.21% 76.15% 9.90% 19.92% -1.39% - Horiz. % 318.25% 359.87% 228.91% 129.95% 118.25% 98.61% 100.00%
Net Worth 53,131 48,528 42,525 36,982 36,661 32,274 29,798 10.11% YoY % 9.49% 14.11% 14.99% 0.88% 13.59% 8.31% - Horiz. % 178.30% 162.85% 142.71% 124.11% 123.03% 108.31% 100.00%
Dividend 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 53,131 48,528 42,525 36,982 36,661 32,274 29,798 10.11% YoY % 9.49% 14.11% 14.99% 0.88% 13.59% 8.31% - Horiz. % 178.30% 162.85% 142.71% 124.11% 123.03% 108.31% 100.00%
NOSH 333,740 166,363 163,750 162,631 164,473 168,888 166,101 12.32% YoY % 100.61% 1.60% 0.69% -1.12% -2.61% 1.68% - Horiz. % 200.93% 100.16% 98.58% 97.91% 99.02% 101.68% 100.00%
Ratio Analysis 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 14.62 % 16.18 % 9.80 % 6.99 % 14.32 % -5.12 % 23.66 % -7.70% YoY % -9.64% 65.10% 40.20% -51.19% 379.69% -121.64% - Horiz. % 61.79% 68.39% 41.42% 29.54% 60.52% -21.64% 100.00%
ROE 3.24 % 4.53 % 1.85 % 0.84 % 1.70 % -0.47 % 3.29 % -0.25% YoY % -28.48% 144.86% 120.24% -50.59% 461.70% -114.29% - Horiz. % 98.48% 137.69% 56.23% 25.53% 51.67% -14.29% 100.00%
Per Share 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 3.53 8.16 4.90 2.72 2.65 1.76 2.49 5.98% YoY % -56.74% 66.53% 80.15% 2.64% 50.57% -29.32% - Horiz. % 141.77% 327.71% 196.79% 109.24% 106.43% 70.68% 100.00%
EPS 0.52 1.32 0.48 0.19 0.38 -0.09 0.59 -2.08% YoY % -60.61% 175.00% 152.63% -50.00% 522.22% -115.25% - Horiz. % 88.14% 223.73% 81.36% 32.20% 64.41% -15.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1592 0.2917 0.2597 0.2274 0.2229 0.1911 0.1794 -1.97% YoY % -45.42% 12.32% 14.20% 2.02% 16.64% 6.52% - Horiz. % 88.74% 162.60% 144.76% 126.76% 124.25% 106.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 3.53 4.07 2.40 1.32 1.31 0.89 1.24 19.03% YoY % -13.27% 69.58% 81.82% 0.76% 47.19% -28.23% - Horiz. % 284.68% 328.23% 193.55% 106.45% 105.65% 71.77% 100.00%
EPS 0.52 0.66 0.24 0.09 0.19 -0.05 0.29 10.21% YoY % -21.21% 175.00% 166.67% -52.63% 480.00% -117.24% - Horiz. % 179.31% 227.59% 82.76% 31.03% 65.52% -17.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1592 0.1454 0.1274 0.1108 0.1098 0.0967 0.0893 10.11% YoY % 9.49% 14.13% 14.98% 0.91% 13.55% 8.29% - Horiz. % 178.28% 162.82% 142.67% 124.08% 122.96% 108.29% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.2500 0.2200 0.1600 0.1200 0.1000 0.1200 0.2000 -
P/RPS 7.08 2.70 3.27 4.42 3.77 6.83 8.02 -2.05% YoY % 162.22% -17.43% -26.02% 17.24% -44.80% -14.84% - Horiz. % 88.28% 33.67% 40.77% 55.11% 47.01% 85.16% 100.00%
P/EPS 48.42 16.67 33.33 63.16 26.32 -133.33 33.90 6.12% YoY % 190.46% -49.99% -47.23% 139.97% 119.74% -493.30% - Horiz. % 142.83% 49.17% 98.32% 186.31% 77.64% -393.30% 100.00%
EY 2.07 6.00 3.00 1.58 3.80 -0.75 2.95 -5.73% YoY % -65.50% 100.00% 89.87% -58.42% 606.67% -125.42% - Horiz. % 70.17% 203.39% 101.69% 53.56% 128.81% -25.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.57 0.75 0.62 0.53 0.45 0.63 1.11 5.94% YoY % 109.33% 20.97% 16.98% 17.78% -28.57% -43.24% - Horiz. % 141.44% 67.57% 55.86% 47.75% 40.54% 56.76% 100.00%
Price Multiplier on Announcement Date 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 20/12/12 23/12/11 23/12/10 22/12/09 22/12/08 21/12/07 22/12/06 -
Price 0.2200 0.2000 0.1900 0.1200 0.1000 0.1100 0.1400 -
P/RPS 6.23 2.45 3.88 4.42 3.77 6.26 5.61 1.76% YoY % 154.29% -36.86% -12.22% 17.24% -39.78% 11.59% - Horiz. % 111.05% 43.67% 69.16% 78.79% 67.20% 111.59% 100.00%
P/EPS 42.61 15.15 39.58 63.16 26.32 -122.22 23.73 10.24% YoY % 181.25% -61.72% -37.33% 139.97% 121.53% -615.04% - Horiz. % 179.56% 63.84% 166.79% 266.16% 110.91% -515.04% 100.00%
EY 2.35 6.60 2.53 1.58 3.80 -0.82 4.21 -9.25% YoY % -64.39% 160.87% 60.13% -58.42% 563.41% -119.48% - Horiz. % 55.82% 156.77% 60.10% 37.53% 90.26% -19.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.38 0.69 0.73 0.53 0.45 0.58 0.78 9.97% YoY % 100.00% -5.48% 37.74% 17.78% -22.41% -25.64% - Horiz. % 176.92% 88.46% 93.59% 67.95% 57.69% 74.36% 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
1st Qtr results - 31.10.2009.pdf 
