[GREENYB] QoQ Cumulative Quarter Result on 31-Jan-2013 [#2]

Announcement Date
21-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 30.93%
YoY- -46.25%
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 47,770 39,744 23,700 23,700 11,786 55,704 43,702 7.36%
PBT 7,315 6,708 3,279 3,279 2,333 11,248 9,435 -18.39%
Tax -2,071 -1,678 -1,023 -1,023 -610 -2,991 -2,649 -17.84%
NP 5,244 5,030 2,256 2,256 1,723 8,257 6,786 -18.60%
-
NP to SH 5,244 5,030 2,256 2,256 1,723 8,257 6,786 -18.60%
-
Tax Rate 28.31% 25.01% 31.20% 31.20% 26.15% 26.59% 28.08% -
Total Cost 42,526 34,714 21,444 21,444 10,063 47,447 36,916 11.96%
-
Net Worth 53,157 53,098 0 50,327 53,131 51,475 49,894 5.18%
Dividend
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - 3,342 - -
Div Payout % - - - - - 40.48% - -
Equity
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 53,157 53,098 0 50,327 53,131 51,475 49,894 5.18%
NOSH 332,857 333,740 333,740 333,740 333,740 334,257 333,740 -0.21%
Ratio Analysis
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 10.98% 12.66% 9.52% 9.52% 14.62% 14.82% 15.53% -
ROE 9.87% 9.47% 0.00% 4.48% 3.24% 16.04% 13.60% -
Per Share
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 14.35 11.91 7.10 7.10 3.53 16.67 13.09 7.61%
EPS 1.57 1.51 0.68 0.68 0.52 2.47 2.03 -18.55%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.1597 0.1591 0.00 0.1508 0.1592 0.154 0.1495 5.41%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 14.31 11.91 7.10 7.10 3.53 16.69 13.09 7.37%
EPS 1.57 1.51 0.68 0.68 0.52 2.47 2.03 -18.55%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.1593 0.1591 0.00 0.1508 0.1592 0.1542 0.1495 5.20%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.195 0.19 0.20 0.215 0.25 0.22 0.23 -
P/RPS 1.36 1.60 2.82 3.03 7.08 1.32 1.76 -18.61%
P/EPS 12.38 12.61 29.59 31.81 48.42 8.91 11.31 7.48%
EY 8.08 7.93 3.38 3.14 2.07 11.23 8.84 -6.92%
DY 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 1.22 1.19 0.00 1.43 1.57 1.43 1.54 -16.97%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 18/09/13 20/06/13 - 21/03/13 20/12/12 21/09/12 22/06/12 -
Price 0.19 0.20 0.00 0.215 0.22 0.20 0.23 -
P/RPS 1.32 1.68 0.00 3.03 6.23 1.20 1.76 -20.52%
P/EPS 12.06 13.27 0.00 31.81 42.61 8.10 11.31 5.26%
EY 8.29 7.54 0.00 3.14 2.35 12.35 8.84 -5.00%
DY 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 1.19 1.26 0.00 1.43 1.38 1.30 1.54 -18.61%

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