[GREENYB] QoQ Annualized Quarter Result on 31-Jul-2007 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
24-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -5.21%
YoY- 18.91%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 35,740 24,422 11,864 26,355 25,688 18,208 16,568 67.02%
PBT 9,045 4,502 -616 5,780 5,782 2,994 3,912 74.94%
Tax -2,237 8 8 -1,359 -1,118 -260 8 -
NP 6,808 4,510 -608 4,421 4,664 2,734 3,920 44.53%
-
NP to SH 6,808 4,510 -608 4,421 4,664 2,734 3,920 44.53%
-
Tax Rate 24.73% -0.18% - 23.51% 19.34% 8.68% -0.20% -
Total Cost 28,932 19,912 12,472 21,934 21,024 15,474 12,648 73.69%
-
Net Worth 34,816 31,833 32,274 29,946 28,961 26,119 29,798 10.94%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - 2,339 - - - -
Div Payout % - - - 52.92% - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 34,816 31,833 32,274 29,946 28,961 26,119 29,798 10.94%
NOSH 165,242 164,598 168,888 155,971 152,751 146,989 166,101 -0.34%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 19.05% 18.47% -5.12% 16.77% 18.16% 15.02% 23.66% -
ROE 19.55% 14.17% -1.88% 14.76% 16.10% 10.47% 13.15% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 21.63 14.84 7.02 16.90 16.82 12.39 9.97 67.66%
EPS 4.12 2.74 -0.36 2.84 3.05 1.86 2.36 45.03%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.2107 0.1934 0.1911 0.192 0.1896 0.1777 0.1794 11.32%
Adjusted Per Share Value based on latest NOSH - 155,254
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 6.31 4.31 2.09 4.65 4.54 3.21 2.93 66.84%
EPS 1.20 0.80 -0.11 0.78 0.82 0.48 0.69 44.66%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.0615 0.0562 0.057 0.0529 0.0511 0.0461 0.0526 10.99%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.09 0.10 0.12 0.13 0.13 0.14 0.20 -
P/RPS 0.42 0.67 1.71 0.77 0.77 1.13 2.01 -64.82%
P/EPS 2.18 3.65 -33.33 4.59 4.26 7.53 8.47 -59.57%
EY 45.78 27.40 -3.00 21.80 23.49 13.29 11.80 147.10%
DY 0.00 0.00 0.00 11.54 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.63 0.68 0.69 0.79 1.11 -46.88%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 24/06/08 26/03/08 21/12/07 24/09/07 21/06/07 28/03/07 22/12/06 -
Price 0.09 0.08 0.11 0.12 0.12 0.14 0.14 -
P/RPS 0.42 0.54 1.57 0.71 0.71 1.13 1.40 -55.21%
P/EPS 2.18 2.92 -30.56 4.23 3.93 7.53 5.93 -48.71%
EY 45.78 34.25 -3.27 23.62 25.44 13.29 16.86 94.74%
DY 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.58 0.63 0.63 0.79 0.78 -32.79%

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