[GREENYB] YoY TTM Result on 2013-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 36,152 45,058 49,952 44,855 53,915 53,790 42,385 -2.61% YoY % -19.77% -9.80% 11.36% -16.80% 0.23% 26.91% - Horiz. % 85.29% 106.31% 117.85% 105.83% 127.20% 126.91% 100.00%
PBT 2,765 6,979 7,749 5,881 10,643 11,362 10,317 -19.69% YoY % -60.38% -9.94% 31.76% -44.74% -6.33% 10.13% - Horiz. % 26.80% 67.65% 75.11% 57.00% 103.16% 110.13% 100.00%
Tax -801 -1,972 -2,165 -1,717 -2,793 -2,626 -2,734 -18.49% YoY % 59.38% 8.91% -26.09% 38.52% -6.36% 3.95% - Horiz. % 29.30% 72.13% 79.19% 62.80% 102.16% 96.05% 100.00%
NP 1,964 5,007 5,584 4,164 7,850 8,736 7,583 -20.14% YoY % -60.77% -10.33% 34.10% -46.96% -10.14% 15.21% - Horiz. % 25.90% 66.03% 73.64% 54.91% 103.52% 115.21% 100.00%
NP to SH 1,964 5,007 5,584 4,164 7,850 8,736 7,586 -20.15% YoY % -60.77% -10.33% 34.10% -46.96% -10.14% 15.16% - Horiz. % 25.89% 66.00% 73.61% 54.89% 103.48% 115.16% 100.00%
Tax Rate 28.97 % 28.26 % 27.94 % 29.20 % 26.24 % 23.11 % 26.50 % 1.49% YoY % 2.51% 1.15% -4.32% 11.28% 13.54% -12.79% - Horiz. % 109.32% 106.64% 105.43% 110.19% 99.02% 87.21% 100.00%
Total Cost 34,188 40,051 44,368 40,691 46,065 45,054 34,802 -0.30% YoY % -14.64% -9.73% 9.04% -11.67% 2.24% 29.46% - Horiz. % 98.24% 115.08% 127.49% 116.92% 132.36% 129.46% 100.00%
Net Worth 57,436 58,004 56,535 54,065 53,131 48,528 42,525 5.13% YoY % -0.98% 2.60% 4.57% 1.76% 9.49% 14.11% - Horiz. % 135.06% 136.40% 132.94% 127.14% 124.94% 114.11% 100.00%
Dividend 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 0 0 66 767 3,337 0 0 - YoY % 0.00% 0.00% -91.30% -77.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 2.00% 23.00% 100.00% - -
Div Payout % - % - % 1.20 % 18.43 % 42.51 % - % - % - YoY % 0.00% 0.00% -93.49% -56.65% 0.00% 0.00% - Horiz. % 0.00% 0.00% 2.82% 43.35% 100.00% - -
Equity 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 57,436 58,004 56,535 54,065 53,131 48,528 42,525 5.13% YoY % -0.98% 2.60% 4.57% 1.76% 9.49% 14.11% - Horiz. % 135.06% 136.40% 132.94% 127.14% 124.94% 114.11% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 166,363 163,750 12.59% YoY % 0.00% 0.00% 0.00% 0.00% 100.61% 1.60% - Horiz. % 203.81% 203.81% 203.81% 203.81% 203.81% 101.60% 100.00%
Ratio Analysis 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 5.43 % 11.11 % 11.18 % 9.28 % 14.56 % 16.24 % 17.89 % -18.01% YoY % -51.13% -0.63% 20.47% -36.26% -10.34% -9.22% - Horiz. % 30.35% 62.10% 62.49% 51.87% 81.39% 90.78% 100.00%
ROE 3.42 % 8.63 % 9.88 % 7.70 % 14.77 % 18.00 % 17.84 % -24.05% YoY % -60.37% -12.65% 28.31% -47.87% -17.94% 0.90% - Horiz. % 19.17% 48.37% 55.38% 43.16% 82.79% 100.90% 100.00%
Per Share 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 10.83 13.50 14.97 13.44 16.15 32.33 25.88 -13.50% YoY % -19.78% -9.82% 11.38% -16.78% -50.05% 24.92% - Horiz. % 41.85% 52.16% 57.84% 51.93% 62.40% 124.92% 100.00%
EPS 0.59 1.50 1.67 1.25 2.35 5.25 4.63 -29.04% YoY % -60.67% -10.18% 33.60% -46.81% -55.24% 13.39% - Horiz. % 12.74% 32.40% 36.07% 27.00% 50.76% 113.39% 100.00%
DPS 0.00 0.00 0.02 0.23 1.00 0.00 0.00 - YoY % 0.00% 0.00% -91.30% -77.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 2.00% 23.00% 100.00% - -
NAPS 0.1721 0.1738 0.1694 0.1620 0.1592 0.2917 0.2597 -6.62% YoY % -0.98% 2.60% 4.57% 1.76% -45.42% 12.32% - Horiz. % 66.27% 66.92% 65.23% 62.38% 61.30% 112.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 10.83 13.50 14.97 13.44 16.15 16.12 12.70 -2.62% YoY % -19.78% -9.82% 11.38% -16.78% 0.19% 26.93% - Horiz. % 85.28% 106.30% 117.87% 105.83% 127.17% 126.93% 100.00%
EPS 0.59 1.50 1.67 1.25 2.35 2.62 2.27 -20.10% YoY % -60.67% -10.18% 33.60% -46.81% -10.31% 15.42% - Horiz. % 25.99% 66.08% 73.57% 55.07% 103.52% 115.42% 100.00%
DPS 0.00 0.00 0.02 0.23 1.00 0.00 0.00 - YoY % 0.00% 0.00% -91.30% -77.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 2.00% 23.00% 100.00% - -
NAPS 0.1721 0.1738 0.1694 0.1620 0.1592 0.1454 0.1274 5.14% YoY % -0.98% 2.60% 4.57% 1.76% 9.49% 14.13% - Horiz. % 135.09% 136.42% 132.97% 127.16% 124.96% 114.13% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.2150 0.2250 0.4550 0.2000 0.2500 0.2200 0.1600 -
P/RPS 1.98 1.67 3.04 1.49 1.55 0.68 0.62 21.33% YoY % 18.56% -45.07% 104.03% -3.87% 127.94% 9.68% - Horiz. % 319.35% 269.35% 490.32% 240.32% 250.00% 109.68% 100.00%
P/EPS 36.53 15.00 27.19 16.03 10.63 4.19 3.45 48.13% YoY % 143.53% -44.83% 69.62% 50.80% 153.70% 21.45% - Horiz. % 1,058.84% 434.78% 788.12% 464.64% 308.12% 121.45% 100.00%
EY 2.74 6.67 3.68 6.24 9.41 23.87 28.95 -32.47% YoY % -58.92% 81.25% -41.03% -33.69% -60.58% -17.55% - Horiz. % 9.46% 23.04% 12.71% 21.55% 32.50% 82.45% 100.00%
DY 0.00 0.00 0.04 1.15 4.00 0.00 0.00 - YoY % 0.00% 0.00% -96.52% -71.25% 0.00% 0.00% - Horiz. % 0.00% 0.00% 1.00% 28.75% 100.00% - -
P/NAPS 1.25 1.29 2.69 1.23 1.57 0.75 0.62 12.38% YoY % -3.10% -52.04% 118.70% -21.66% 109.33% 20.97% - Horiz. % 201.61% 208.06% 433.87% 198.39% 253.23% 120.97% 100.00%
Price Multiplier on Announcement Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 20/12/16 21/12/15 23/12/14 - 20/12/12 23/12/11 23/12/10 -
Price 0.2300 0.2200 0.3450 0.0000 0.2200 0.2000 0.1900 -
P/RPS 2.12 1.63 2.31 0.00 1.36 0.62 0.73 19.43% YoY % 30.06% -29.44% 0.00% 0.00% 119.35% -15.07% - Horiz. % 290.41% 223.29% 316.44% 0.00% 186.30% 84.93% 100.00%
P/EPS 39.08 14.66 20.62 0.00 9.35 3.81 4.10 45.56% YoY % 166.58% -28.90% 0.00% 0.00% 145.41% -7.07% - Horiz. % 953.17% 357.56% 502.93% 0.00% 228.05% 92.93% 100.00%
EY 2.56 6.82 4.85 0.00 10.69 26.26 24.38 -31.29% YoY % -62.46% 40.62% 0.00% 0.00% -59.29% 7.71% - Horiz. % 10.50% 27.97% 19.89% 0.00% 43.85% 107.71% 100.00%
DY 0.00 0.00 0.06 0.00 4.55 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 1.32% 0.00% 100.00% - -
P/NAPS 1.34 1.27 2.04 0.00 1.38 0.69 0.73 10.64% YoY % 5.51% -37.75% 0.00% 0.00% 100.00% -5.48% - Horiz. % 183.56% 173.97% 279.45% 0.00% 189.04% 94.52% 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 Quarterly Results ended 31 October 2013.pdf 
