[GREENYB] QoQ Annualized Quarter Result on 31-Oct-2007 [#1]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
21-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -113.75%
YoY- -115.51%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 33,642 35,740 24,422 11,864 26,355 25,688 18,208 50.62%
PBT 8,182 9,045 4,502 -616 5,780 5,782 2,994 95.58%
Tax -1,878 -2,237 8 8 -1,359 -1,118 -260 274.11%
NP 6,304 6,808 4,510 -608 4,421 4,664 2,734 74.62%
-
NP to SH 6,304 6,808 4,510 -608 4,421 4,664 2,734 74.62%
-
Tax Rate 22.95% 24.73% -0.18% - 23.51% 19.34% 8.68% -
Total Cost 27,338 28,932 19,912 12,472 21,934 21,024 15,474 46.19%
-
Net Worth 36,140 34,816 31,833 32,274 29,946 28,961 26,119 24.19%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 2,970 - - - 2,339 - - -
Div Payout % 47.12% - - - 52.92% - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 36,140 34,816 31,833 32,274 29,946 28,961 26,119 24.19%
NOSH 165,026 165,242 164,598 168,888 155,971 152,751 146,989 8.02%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 18.74% 19.05% 18.47% -5.12% 16.77% 18.16% 15.02% -
ROE 17.44% 19.55% 14.17% -1.88% 14.76% 16.10% 10.47% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 20.39 21.63 14.84 7.02 16.90 16.82 12.39 39.43%
EPS 3.82 4.12 2.74 -0.36 2.84 3.05 1.86 61.64%
DPS 1.80 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.219 0.2107 0.1934 0.1911 0.192 0.1896 0.1777 14.96%
Adjusted Per Share Value based on latest NOSH - 168,888
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 5.94 6.31 4.31 2.09 4.65 4.54 3.21 50.78%
EPS 1.11 1.20 0.80 -0.11 0.78 0.82 0.48 74.96%
DPS 0.52 0.00 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.0638 0.0615 0.0562 0.057 0.0529 0.0511 0.0461 24.21%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.12 0.09 0.10 0.12 0.13 0.13 0.14 -
P/RPS 0.59 0.42 0.67 1.71 0.77 0.77 1.13 -35.18%
P/EPS 3.14 2.18 3.65 -33.33 4.59 4.26 7.53 -44.21%
EY 31.83 45.78 27.40 -3.00 21.80 23.49 13.29 79.10%
DY 15.00 0.00 0.00 0.00 11.54 0.00 0.00 -
P/NAPS 0.55 0.43 0.52 0.63 0.68 0.69 0.79 -21.46%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 23/09/08 24/06/08 26/03/08 21/12/07 24/09/07 21/06/07 28/03/07 -
Price 0.12 0.09 0.08 0.11 0.12 0.12 0.14 -
P/RPS 0.59 0.42 0.54 1.57 0.71 0.71 1.13 -35.18%
P/EPS 3.14 2.18 2.92 -30.56 4.23 3.93 7.53 -44.21%
EY 31.83 45.78 34.25 -3.27 23.62 25.44 13.29 79.10%
DY 15.00 0.00 0.00 0.00 12.50 0.00 0.00 -
P/NAPS 0.55 0.43 0.41 0.58 0.63 0.63 0.79 -21.46%

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