[GREENYB] QoQ Annualized Quarter Result on 30-Apr-2008 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
24-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 50.95%
YoY- 45.97%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 30,700 17,456 33,642 35,740 24,422 11,864 26,355 10.65%
PBT 7,386 3,464 8,182 9,045 4,502 -616 5,780 17.66%
Tax -1,860 -964 -1,878 -2,237 8 8 -1,359 23.15%
NP 5,526 2,500 6,304 6,808 4,510 -608 4,421 15.95%
-
NP to SH 5,526 2,500 6,304 6,808 4,510 -608 4,421 15.95%
-
Tax Rate 25.18% 27.83% 22.95% 24.73% -0.18% - 23.51% -
Total Cost 25,174 14,956 27,338 28,932 19,912 12,472 21,934 9.57%
-
Net Worth 36,034 36,661 36,140 34,816 31,833 32,274 29,946 13.06%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - 2,970 - - - 2,339 -
Div Payout % - - 47.12% - - - 52.92% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 36,034 36,661 36,140 34,816 31,833 32,274 29,946 13.06%
NOSH 165,449 164,473 165,026 165,242 164,598 168,888 155,971 3.99%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 18.00% 14.32% 18.74% 19.05% 18.47% -5.12% 16.77% -
ROE 15.34% 6.82% 17.44% 19.55% 14.17% -1.88% 14.76% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 18.56 10.61 20.39 21.63 14.84 7.02 16.90 6.41%
EPS 3.34 1.52 3.82 4.12 2.74 -0.36 2.84 11.36%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 1.50 -
NAPS 0.2178 0.2229 0.219 0.2107 0.1934 0.1911 0.192 8.72%
Adjusted Per Share Value based on latest NOSH - 164,797
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 5.42 3.08 5.94 6.31 4.31 2.09 4.65 10.70%
EPS 0.98 0.44 1.11 1.20 0.80 -0.11 0.78 16.35%
DPS 0.00 0.00 0.52 0.00 0.00 0.00 0.41 -
NAPS 0.0636 0.0647 0.0638 0.0615 0.0562 0.057 0.0529 13.00%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.10 0.10 0.12 0.09 0.10 0.12 0.13 -
P/RPS 0.54 0.94 0.59 0.42 0.67 1.71 0.77 -20.98%
P/EPS 2.99 6.58 3.14 2.18 3.65 -33.33 4.59 -24.75%
EY 33.40 15.20 31.83 45.78 27.40 -3.00 21.80 32.72%
DY 0.00 0.00 15.00 0.00 0.00 0.00 11.54 -
P/NAPS 0.46 0.45 0.55 0.43 0.52 0.63 0.68 -22.84%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 22/12/08 23/09/08 24/06/08 26/03/08 21/12/07 24/09/07 -
Price 0.08 0.10 0.12 0.09 0.08 0.11 0.12 -
P/RPS 0.43 0.94 0.59 0.42 0.54 1.57 0.71 -28.30%
P/EPS 2.40 6.58 3.14 2.18 2.92 -30.56 4.23 -31.34%
EY 41.75 15.20 31.83 45.78 34.25 -3.27 23.62 45.93%
DY 0.00 0.00 15.00 0.00 0.00 0.00 12.50 -
P/NAPS 0.37 0.45 0.55 0.43 0.41 0.58 0.63 -29.75%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment