[GREENYB] QoQ Annualized Quarter Result on 31-Oct-2009 [#1]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -69.2%
YoY- -50.56%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 38,494 39,509 30,186 17,672 27,696 32,373 30,700 16.32%
PBT 9,650 11,536 5,520 1,784 4,914 7,233 7,386 19.57%
Tax -2,326 -2,978 -974 -548 -901 -1,844 -1,860 16.12%
NP 7,324 8,557 4,546 1,236 4,013 5,389 5,526 20.72%
-
NP to SH 7,324 8,561 4,548 1,236 4,013 5,389 5,526 20.72%
-
Tax Rate 24.10% 25.81% 17.64% 30.72% 18.34% 25.49% 25.18% -
Total Cost 31,170 30,952 25,640 16,436 23,683 26,984 25,174 15.35%
-
Net Worth 42,020 41,167 36,960 36,982 37,239 37,219 36,034 10.81%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - 2,477 - - -
Div Payout % - - - - 61.73% - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 42,020 41,167 36,960 36,982 37,239 37,219 36,034 10.81%
NOSH 164,849 165,064 164,782 162,631 165,144 164,979 165,449 -0.24%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 19.03% 21.66% 15.06% 6.99% 14.49% 16.65% 18.00% -
ROE 17.43% 20.80% 12.30% 3.34% 10.78% 14.48% 15.34% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 23.35 23.94 18.32 10.87 16.77 19.62 18.56 16.58%
EPS 4.44 5.19 2.76 0.76 2.43 3.27 3.34 20.96%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.2549 0.2494 0.2243 0.2274 0.2255 0.2256 0.2178 11.08%
Adjusted Per Share Value based on latest NOSH - 162,631
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 7.10 7.29 5.57 3.26 5.11 5.97 5.66 16.36%
EPS 1.35 1.58 0.84 0.23 0.74 0.99 1.02 20.60%
DPS 0.00 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.0775 0.0759 0.0682 0.0682 0.0687 0.0686 0.0664 10.88%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.15 0.13 0.12 0.12 0.12 0.19 0.10 -
P/RPS 0.64 0.54 0.66 1.10 0.72 0.97 0.54 12.02%
P/EPS 3.38 2.51 4.35 15.79 4.94 5.82 2.99 8.54%
EY 29.62 39.90 23.00 6.33 20.25 17.19 33.40 -7.71%
DY 0.00 0.00 0.00 0.00 12.50 0.00 0.00 -
P/NAPS 0.59 0.52 0.53 0.53 0.53 0.84 0.46 18.10%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 24/03/10 22/12/09 30/09/09 23/06/09 30/03/09 -
Price 0.15 0.13 0.13 0.12 0.13 0.09 0.08 -
P/RPS 0.64 0.54 0.71 1.10 0.78 0.46 0.43 30.45%
P/EPS 3.38 2.51 4.71 15.79 5.35 2.76 2.40 25.72%
EY 29.62 39.90 21.23 6.33 18.69 36.30 41.75 -20.50%
DY 0.00 0.00 0.00 0.00 11.54 0.00 0.00 -
P/NAPS 0.59 0.52 0.58 0.53 0.58 0.40 0.37 36.60%

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