[GREENYB] QoQ Cumulative Quarter Result on 30-Apr-2009 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
23-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 46.29%
YoY- -20.84%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 15,093 4,418 27,696 24,280 15,350 4,364 33,642 -41.31%
PBT 2,760 446 4,914 5,425 3,693 866 8,182 -51.44%
Tax -487 -137 -901 -1,383 -930 -241 -1,878 -59.23%
NP 2,273 309 4,013 4,042 2,763 625 6,304 -49.24%
-
NP to SH 2,274 309 4,013 4,042 2,763 625 6,304 -49.23%
-
Tax Rate 17.64% 30.72% 18.34% 25.49% 25.18% 27.83% 22.95% -
Total Cost 12,820 4,109 23,683 20,238 12,587 3,739 27,338 -39.55%
-
Net Worth 36,960 36,982 37,239 37,219 36,034 36,661 36,140 1.50%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - 2,477 - - - 2,970 -
Div Payout % - - 61.73% - - - 47.12% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 36,960 36,982 37,239 37,219 36,034 36,661 36,140 1.50%
NOSH 164,782 162,631 165,144 164,979 165,449 164,473 165,026 -0.09%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 15.06% 6.99% 14.49% 16.65% 18.00% 14.32% 18.74% -
ROE 6.15% 0.84% 10.78% 10.86% 7.67% 1.70% 17.44% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 9.16 2.72 16.77 14.72 9.28 2.65 20.39 -41.25%
EPS 1.38 0.19 2.43 2.45 1.67 0.38 3.82 -49.18%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.80 -
NAPS 0.2243 0.2274 0.2255 0.2256 0.2178 0.2229 0.219 1.60%
Adjusted Per Share Value based on latest NOSH - 163,974
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 2.78 0.81 5.11 4.48 2.83 0.80 6.20 -41.33%
EPS 0.42 0.06 0.74 0.75 0.51 0.12 1.16 -49.10%
DPS 0.00 0.00 0.46 0.00 0.00 0.00 0.55 -
NAPS 0.0682 0.0682 0.0687 0.0686 0.0664 0.0676 0.0666 1.59%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.12 0.12 0.12 0.19 0.10 0.10 0.12 -
P/RPS 1.31 4.42 0.72 1.29 1.08 3.77 0.59 69.94%
P/EPS 8.70 63.16 4.94 7.76 5.99 26.32 3.14 96.90%
EY 11.50 1.58 20.25 12.89 16.70 3.80 31.83 -49.17%
DY 0.00 0.00 12.50 0.00 0.00 0.00 15.00 -
P/NAPS 0.53 0.53 0.53 0.84 0.46 0.45 0.55 -2.43%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 24/03/10 22/12/09 30/09/09 23/06/09 30/03/09 22/12/08 23/09/08 -
Price 0.13 0.12 0.13 0.09 0.08 0.10 0.12 -
P/RPS 1.42 4.42 0.78 0.61 0.86 3.77 0.59 79.30%
P/EPS 9.42 63.16 5.35 3.67 4.79 26.32 3.14 107.59%
EY 10.62 1.58 18.69 27.22 20.88 3.80 31.83 -51.79%
DY 0.00 0.00 11.54 0.00 0.00 0.00 15.00 -
P/NAPS 0.58 0.53 0.58 0.40 0.37 0.45 0.55 3.59%

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