[GREENYB] QoQ Cumulative Quarter Result on 30-Apr-2012 [#3]

Announcement Date
22-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 61.69%
YoY- 12.57%
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 23,700 11,786 55,704 43,702 27,343 13,575 48,239 -37.60%
PBT 3,279 2,333 11,248 9,435 5,754 2,980 9,576 -50.89%
Tax -1,023 -610 -2,991 -2,649 -1,557 -784 -2,192 -39.69%
NP 2,256 1,723 8,257 6,786 4,197 2,196 7,384 -54.47%
-
NP to SH 2,256 1,723 8,257 6,786 4,197 2,196 7,374 -54.43%
-
Tax Rate 31.20% 26.15% 26.59% 28.08% 27.06% 26.31% 22.89% -
Total Cost 21,444 10,063 47,447 36,916 23,146 11,379 40,855 -34.80%
-
Net Worth 50,327 53,131 51,475 49,894 47,199 48,528 46,492 5.40%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - 3,342 - - - - -
Div Payout % - - 40.48% - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 50,327 53,131 51,475 49,894 47,199 48,528 46,492 5.40%
NOSH 333,740 333,740 334,257 333,740 333,095 166,363 166,879 58.40%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 9.52% 14.62% 14.82% 15.53% 15.35% 16.18% 15.31% -
ROE 4.48% 3.24% 16.04% 13.60% 8.89% 4.53% 15.86% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 7.10 3.53 16.67 13.09 8.21 8.16 28.91 -60.61%
EPS 0.68 0.52 2.47 2.03 1.26 1.32 4.43 -71.16%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.1508 0.1592 0.154 0.1495 0.1417 0.2917 0.2786 -33.45%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 7.10 3.53 16.69 13.09 8.19 4.07 14.45 -37.59%
EPS 0.68 0.52 2.47 2.03 1.26 0.66 2.21 -54.26%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.1508 0.1592 0.1542 0.1495 0.1414 0.1454 0.1393 5.40%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.215 0.25 0.22 0.23 0.22 0.22 0.42 -
P/RPS 3.03 7.08 1.32 1.76 2.68 2.70 1.45 63.08%
P/EPS 31.81 48.42 8.91 11.31 17.46 16.67 9.50 122.99%
EY 3.14 2.07 11.23 8.84 5.73 6.00 10.52 -55.17%
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.57 1.43 1.54 1.55 0.75 1.51 -3.54%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 21/03/13 20/12/12 21/09/12 22/06/12 22/03/12 23/12/11 21/09/11 -
Price 0.215 0.22 0.20 0.23 0.26 0.20 0.19 -
P/RPS 3.03 6.23 1.20 1.76 3.17 2.45 0.66 174.95%
P/EPS 31.81 42.61 8.10 11.31 20.63 15.15 4.30 277.36%
EY 3.14 2.35 12.35 8.84 4.85 6.60 23.26 -73.52%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.38 1.30 1.54 1.83 0.69 0.68 63.77%

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