[GREENYB] QoQ Annualized Quarter Result on 31-Jan-2009 [#2]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- 121.04%
YoY- 22.53%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 17,672 27,696 32,373 30,700 17,456 33,642 35,740 -37.38%
PBT 1,784 4,914 7,233 7,386 3,464 8,182 9,045 -66.01%
Tax -548 -901 -1,844 -1,860 -964 -1,878 -2,237 -60.74%
NP 1,236 4,013 5,389 5,526 2,500 6,304 6,808 -67.83%
-
NP to SH 1,236 4,013 5,389 5,526 2,500 6,304 6,808 -67.83%
-
Tax Rate 30.72% 18.34% 25.49% 25.18% 27.83% 22.95% 24.73% -
Total Cost 16,436 23,683 26,984 25,174 14,956 27,338 28,932 -31.33%
-
Net Worth 36,982 37,239 37,219 36,034 36,661 36,140 34,816 4.09%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - 2,477 - - - 2,970 - -
Div Payout % - 61.73% - - - 47.12% - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 36,982 37,239 37,219 36,034 36,661 36,140 34,816 4.09%
NOSH 162,631 165,144 164,979 165,449 164,473 165,026 165,242 -1.05%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 6.99% 14.49% 16.65% 18.00% 14.32% 18.74% 19.05% -
ROE 3.34% 10.78% 14.48% 15.34% 6.82% 17.44% 19.55% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 10.87 16.77 19.62 18.56 10.61 20.39 21.63 -36.71%
EPS 0.76 2.43 3.27 3.34 1.52 3.82 4.12 -67.49%
DPS 0.00 1.50 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.2274 0.2255 0.2256 0.2178 0.2229 0.219 0.2107 5.20%
Adjusted Per Share Value based on latest NOSH - 164,461
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 3.12 4.89 5.72 5.42 3.08 5.94 6.31 -37.39%
EPS 0.22 0.71 0.95 0.98 0.44 1.11 1.20 -67.62%
DPS 0.00 0.44 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.0653 0.0658 0.0657 0.0636 0.0647 0.0638 0.0615 4.06%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.12 0.12 0.19 0.10 0.10 0.12 0.09 -
P/RPS 1.10 0.72 0.97 0.54 0.94 0.59 0.42 89.67%
P/EPS 15.79 4.94 5.82 2.99 6.58 3.14 2.18 273.00%
EY 6.33 20.25 17.19 33.40 15.20 31.83 45.78 -73.16%
DY 0.00 12.50 0.00 0.00 0.00 15.00 0.00 -
P/NAPS 0.53 0.53 0.84 0.46 0.45 0.55 0.43 14.91%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 30/09/09 23/06/09 30/03/09 22/12/08 23/09/08 24/06/08 -
Price 0.12 0.13 0.09 0.08 0.10 0.12 0.09 -
P/RPS 1.10 0.78 0.46 0.43 0.94 0.59 0.42 89.67%
P/EPS 15.79 5.35 2.76 2.40 6.58 3.14 2.18 273.00%
EY 6.33 18.69 36.30 41.75 15.20 31.83 45.78 -73.16%
DY 0.00 11.54 0.00 0.00 0.00 15.00 0.00 -
P/NAPS 0.53 0.58 0.40 0.37 0.45 0.55 0.43 14.91%

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