[GREENYB] QoQ Cumulative Quarter Result on 30-Apr-2011 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 83.05%
YoY- -6.12%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 27,343 13,575 48,239 38,543 23,489 8,024 38,494 -20.34%
PBT 5,754 2,980 9,576 8,293 4,594 1,115 9,650 -29.09%
Tax -1,557 -784 -2,192 -2,265 -1,301 -329 -2,326 -23.42%
NP 4,197 2,196 7,384 6,028 3,293 786 7,324 -30.93%
-
NP to SH 4,197 2,196 7,374 6,028 3,293 786 7,324 -30.93%
-
Tax Rate 27.06% 26.31% 22.89% 27.31% 28.32% 29.51% 24.10% -
Total Cost 23,146 11,379 40,855 32,515 20,196 7,238 31,170 -17.95%
-
Net Worth 47,199 48,528 46,492 44,969 42,130 42,525 42,020 8.03%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 47,199 48,528 46,492 44,969 42,130 42,525 42,020 8.03%
NOSH 333,095 166,363 166,879 166,060 165,477 163,750 164,849 59.62%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 15.35% 16.18% 15.31% 15.64% 14.02% 9.80% 19.03% -
ROE 8.89% 4.53% 15.86% 13.40% 7.82% 1.85% 17.43% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 8.21 8.16 28.91 23.21 14.19 4.90 23.35 -50.08%
EPS 1.26 1.32 4.43 3.63 1.99 0.48 4.44 -56.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.2917 0.2786 0.2708 0.2546 0.2597 0.2549 -32.31%
Adjusted Per Share Value based on latest NOSH - 165,757
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 5.04 2.50 8.90 7.11 4.33 1.48 7.10 -20.37%
EPS 0.77 0.40 1.36 1.11 0.61 0.14 1.35 -31.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.087 0.0895 0.0857 0.0829 0.0777 0.0784 0.0775 7.99%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.22 0.22 0.42 0.25 0.23 0.16 0.15 -
P/RPS 2.68 2.70 1.45 1.08 1.62 3.27 0.64 159.12%
P/EPS 17.46 16.67 9.50 6.89 11.56 33.33 3.38 197.93%
EY 5.73 6.00 10.52 14.52 8.65 3.00 29.62 -66.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.75 1.51 0.92 0.90 0.62 0.59 90.05%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 22/03/12 23/12/11 21/09/11 23/06/11 23/03/11 23/12/10 30/09/10 -
Price 0.26 0.20 0.19 0.24 0.22 0.19 0.15 -
P/RPS 3.17 2.45 0.66 1.03 1.55 3.88 0.64 189.72%
P/EPS 20.63 15.15 4.30 6.61 11.06 39.58 3.38 232.88%
EY 4.85 6.60 23.26 15.13 9.05 2.53 29.62 -69.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 0.69 0.68 0.89 0.86 0.73 0.59 112.24%

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