[GREENYB] QoQ Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -92.3%
YoY- -50.56%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 38,494 29,632 15,093 4,418 27,696 24,280 15,350 84.89%
PBT 9,650 8,652 2,760 446 4,914 5,425 3,693 90.04%
Tax -2,326 -2,234 -487 -137 -901 -1,383 -930 84.56%
NP 7,324 6,418 2,273 309 4,013 4,042 2,763 91.87%
-
NP to SH 7,324 6,421 2,274 309 4,013 4,042 2,763 91.87%
-
Tax Rate 24.10% 25.82% 17.64% 30.72% 18.34% 25.49% 25.18% -
Total Cost 31,170 23,214 12,820 4,109 23,683 20,238 12,587 83.34%
-
Net Worth 42,020 41,167 36,960 36,982 37,239 37,219 36,034 10.81%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - 2,477 - - -
Div Payout % - - - - 61.73% - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 42,020 41,167 36,960 36,982 37,239 37,219 36,034 10.81%
NOSH 164,849 165,064 164,782 162,631 165,144 164,979 165,449 -0.24%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 19.03% 21.66% 15.06% 6.99% 14.49% 16.65% 18.00% -
ROE 17.43% 15.60% 6.15% 0.84% 10.78% 10.86% 7.67% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 23.35 17.95 9.16 2.72 16.77 14.72 9.28 85.30%
EPS 4.44 3.89 1.38 0.19 2.43 2.45 1.67 92.25%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.2549 0.2494 0.2243 0.2274 0.2255 0.2256 0.2178 11.08%
Adjusted Per Share Value based on latest NOSH - 162,631
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 7.10 5.46 2.78 0.81 5.11 4.48 2.83 84.94%
EPS 1.35 1.18 0.42 0.06 0.74 0.75 0.51 91.69%
DPS 0.00 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.0775 0.0759 0.0682 0.0682 0.0687 0.0686 0.0664 10.88%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.15 0.13 0.12 0.12 0.12 0.19 0.10 -
P/RPS 0.64 0.72 1.31 4.42 0.72 1.29 1.08 -29.51%
P/EPS 3.38 3.34 8.70 63.16 4.94 7.76 5.99 -31.78%
EY 29.62 29.92 11.50 1.58 20.25 12.89 16.70 46.67%
DY 0.00 0.00 0.00 0.00 12.50 0.00 0.00 -
P/NAPS 0.59 0.52 0.53 0.53 0.53 0.84 0.46 18.10%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 24/03/10 22/12/09 30/09/09 23/06/09 30/03/09 -
Price 0.15 0.13 0.13 0.12 0.13 0.09 0.08 -
P/RPS 0.64 0.72 1.42 4.42 0.78 0.61 0.86 -17.92%
P/EPS 3.38 3.34 9.42 63.16 5.35 3.67 4.79 -20.79%
EY 29.62 29.92 10.62 1.58 18.69 27.22 20.88 26.33%
DY 0.00 0.00 0.00 0.00 11.54 0.00 0.00 -
P/NAPS 0.59 0.52 0.58 0.53 0.58 0.40 0.37 36.60%

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