[GREENYB] QoQ Cumulative 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- 126.43%
YoY- 45.97%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 15,350 4,364 33,642 26,805 12,211 2,966 26,355 -30.14%
PBT 3,693 866 8,182 6,784 2,251 -154 5,780 -25.71%
Tax -930 -241 -1,878 -1,678 4 2 -1,359 -22.25%
NP 2,763 625 6,304 5,106 2,255 -152 4,421 -26.79%
-
NP to SH 2,763 625 6,304 5,106 2,255 -152 4,421 -26.79%
-
Tax Rate 25.18% 27.83% 22.95% 24.73% -0.18% - 23.51% -
Total Cost 12,587 3,739 27,338 21,699 9,956 3,118 21,934 -30.82%
-
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 7.67% 1.70% 17.44% 14.67% 7.08% -0.47% 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 9.28 2.65 20.39 16.22 7.42 1.76 16.90 -32.82%
EPS 1.67 0.38 3.82 3.09 1.37 -0.09 2.84 -29.69%
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 2.83 0.80 6.20 4.94 2.25 0.55 4.86 -30.15%
EPS 0.51 0.12 1.16 0.94 0.42 -0.03 0.82 -27.03%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.43 -
NAPS 0.0664 0.0676 0.0666 0.0642 0.0587 0.0595 0.0552 13.04%
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 1.08 3.77 0.59 0.55 1.35 6.83 0.77 25.17%
P/EPS 5.99 26.32 3.14 2.91 7.30 -133.33 4.59 19.32%
EY 16.70 3.80 31.83 34.33 13.70 -0.75 21.80 -16.21%
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 0.86 3.77 0.59 0.55 1.08 6.26 0.71 13.56%
P/EPS 4.79 26.32 3.14 2.91 5.84 -122.22 4.23 8.60%
EY 20.88 3.80 31.83 34.33 17.13 -0.82 23.62 -7.85%
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