[GREENYB] QoQ Cumulative Quarter Result on 31-Oct-2011 [#1]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -70.22%
YoY- 179.39%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 55,704 43,702 27,343 13,575 48,239 38,543 23,489 77.92%
PBT 11,248 9,435 5,754 2,980 9,576 8,293 4,594 81.75%
Tax -2,991 -2,649 -1,557 -784 -2,192 -2,265 -1,301 74.27%
NP 8,257 6,786 4,197 2,196 7,384 6,028 3,293 84.67%
-
NP to SH 8,257 6,786 4,197 2,196 7,374 6,028 3,293 84.67%
-
Tax Rate 26.59% 28.08% 27.06% 26.31% 22.89% 27.31% 28.32% -
Total Cost 47,447 36,916 23,146 11,379 40,855 32,515 20,196 76.81%
-
Net Worth 51,475 49,894 47,199 48,528 46,492 44,969 42,130 14.30%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 3,342 - - - - - - -
Div Payout % 40.48% - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 51,475 49,894 47,199 48,528 46,492 44,969 42,130 14.30%
NOSH 334,257 333,740 333,095 166,363 166,879 166,060 165,477 59.86%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 14.82% 15.53% 15.35% 16.18% 15.31% 15.64% 14.02% -
ROE 16.04% 13.60% 8.89% 4.53% 15.86% 13.40% 7.82% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 16.67 13.09 8.21 8.16 28.91 23.21 14.19 11.34%
EPS 2.47 2.03 1.26 1.32 4.43 3.63 1.99 15.51%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.154 0.1495 0.1417 0.2917 0.2786 0.2708 0.2546 -28.49%
Adjusted Per Share Value based on latest NOSH - 166,363
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 9.84 7.72 4.83 2.40 8.52 6.81 4.15 77.90%
EPS 1.46 1.20 0.74 0.39 1.30 1.06 0.58 85.15%
DPS 0.59 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.0881 0.0833 0.0857 0.0821 0.0794 0.0744 14.30%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.22 0.23 0.22 0.22 0.42 0.25 0.23 -
P/RPS 1.32 1.76 2.68 2.70 1.45 1.08 1.62 -12.77%
P/EPS 8.91 11.31 17.46 16.67 9.50 6.89 11.56 -15.94%
EY 11.23 8.84 5.73 6.00 10.52 14.52 8.65 19.02%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.54 1.55 0.75 1.51 0.92 0.90 36.20%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 21/09/12 22/06/12 22/03/12 23/12/11 21/09/11 23/06/11 23/03/11 -
Price 0.20 0.23 0.26 0.20 0.19 0.24 0.22 -
P/RPS 1.20 1.76 3.17 2.45 0.66 1.03 1.55 -15.69%
P/EPS 8.10 11.31 20.63 15.15 4.30 6.61 11.06 -18.76%
EY 12.35 8.84 4.85 6.60 23.26 15.13 9.05 23.05%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.54 1.83 0.69 0.68 0.89 0.86 31.74%

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