[GREENYB] QoQ Cumulative Quarter Result on 31-Jul-2011 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 22.33%
YoY- 0.68%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 43,702 27,343 13,575 48,239 38,543 23,489 8,024 209.87%
PBT 9,435 5,754 2,980 9,576 8,293 4,594 1,115 315.79%
Tax -2,649 -1,557 -784 -2,192 -2,265 -1,301 -329 302.23%
NP 6,786 4,197 2,196 7,384 6,028 3,293 786 321.40%
-
NP to SH 6,786 4,197 2,196 7,374 6,028 3,293 786 321.40%
-
Tax Rate 28.08% 27.06% 26.31% 22.89% 27.31% 28.32% 29.51% -
Total Cost 36,916 23,146 11,379 40,855 32,515 20,196 7,238 196.59%
-
Net Worth 49,894 47,199 48,528 46,492 44,969 42,130 42,525 11.25%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 49,894 47,199 48,528 46,492 44,969 42,130 42,525 11.25%
NOSH 333,740 333,095 166,363 166,879 166,060 165,477 163,750 60.81%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 15.53% 15.35% 16.18% 15.31% 15.64% 14.02% 9.80% -
ROE 13.60% 8.89% 4.53% 15.86% 13.40% 7.82% 1.85% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 13.09 8.21 8.16 28.91 23.21 14.19 4.90 92.64%
EPS 2.03 1.26 1.32 4.43 3.63 1.99 0.48 161.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1495 0.1417 0.2917 0.2786 0.2708 0.2546 0.2597 -30.82%
Adjusted Per Share Value based on latest NOSH - 166,410
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 7.72 4.83 2.40 8.52 6.81 4.15 1.42 209.50%
EPS 1.20 0.74 0.39 1.30 1.06 0.58 0.14 319.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0881 0.0833 0.0857 0.0821 0.0794 0.0744 0.0751 11.24%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.23 0.22 0.22 0.42 0.25 0.23 0.16 -
P/RPS 1.76 2.68 2.70 1.45 1.08 1.62 3.27 -33.85%
P/EPS 11.31 17.46 16.67 9.50 6.89 11.56 33.33 -51.38%
EY 8.84 5.73 6.00 10.52 14.52 8.65 3.00 105.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.55 0.75 1.51 0.92 0.90 0.62 83.51%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 22/06/12 22/03/12 23/12/11 21/09/11 23/06/11 23/03/11 23/12/10 -
Price 0.23 0.26 0.20 0.19 0.24 0.22 0.19 -
P/RPS 1.76 3.17 2.45 0.66 1.03 1.55 3.88 -40.99%
P/EPS 11.31 20.63 15.15 4.30 6.61 11.06 39.58 -56.64%
EY 8.84 4.85 6.60 23.26 15.13 9.05 2.53 130.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.83 0.69 0.68 0.89 0.86 0.73 64.56%

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