[GREENYB] QoQ Cumulative Quarter Result on 31-Oct-2012 [#1]

Announcement Date
20-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -79.13%
YoY- -21.54%
View:
Show?
Cumulative Result
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 39,744 23,700 23,700 11,786 55,704 43,702 27,343 34.98%
PBT 6,708 3,279 3,279 2,333 11,248 9,435 5,754 13.09%
Tax -1,678 -1,023 -1,023 -610 -2,991 -2,649 -1,557 6.18%
NP 5,030 2,256 2,256 1,723 8,257 6,786 4,197 15.63%
-
NP to SH 5,030 2,256 2,256 1,723 8,257 6,786 4,197 15.63%
-
Tax Rate 25.01% 31.20% 31.20% 26.15% 26.59% 28.08% 27.06% -
Total Cost 34,714 21,444 21,444 10,063 47,447 36,916 23,146 38.42%
-
Net Worth 53,098 0 50,327 53,131 51,475 49,894 47,199 9.90%
Dividend
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - 3,342 - - -
Div Payout % - - - - 40.48% - - -
Equity
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 53,098 0 50,327 53,131 51,475 49,894 47,199 9.90%
NOSH 333,740 333,740 333,740 333,740 334,257 333,740 333,095 0.15%
Ratio Analysis
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 12.66% 9.52% 9.52% 14.62% 14.82% 15.53% 15.35% -
ROE 9.47% 0.00% 4.48% 3.24% 16.04% 13.60% 8.89% -
Per Share
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 11.91 7.10 7.10 3.53 16.67 13.09 8.21 34.77%
EPS 1.51 0.68 0.68 0.52 2.47 2.03 1.26 15.62%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.1591 0.00 0.1508 0.1592 0.154 0.1495 0.1417 9.73%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 11.91 7.10 7.10 3.53 16.69 13.09 8.19 35.03%
EPS 1.51 0.68 0.68 0.52 2.47 2.03 1.26 15.62%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.1591 0.00 0.1508 0.1592 0.1542 0.1495 0.1414 9.92%
Price Multiplier on Financial Quarter End Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.19 0.20 0.215 0.25 0.22 0.23 0.22 -
P/RPS 1.60 2.82 3.03 7.08 1.32 1.76 2.68 -33.88%
P/EPS 12.61 29.59 31.81 48.42 8.91 11.31 17.46 -22.97%
EY 7.93 3.38 3.14 2.07 11.23 8.84 5.73 29.77%
DY 0.00 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 1.19 0.00 1.43 1.57 1.43 1.54 1.55 -19.10%
Price Multiplier on Announcement Date
30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 20/06/13 - 21/03/13 20/12/12 21/09/12 22/06/12 22/03/12 -
Price 0.20 0.00 0.215 0.22 0.20 0.23 0.26 -
P/RPS 1.68 0.00 3.03 6.23 1.20 1.76 3.17 -39.91%
P/EPS 13.27 0.00 31.81 42.61 8.10 11.31 20.63 -29.80%
EY 7.54 0.00 3.14 2.35 12.35 8.84 4.85 42.47%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.26 0.00 1.43 1.38 1.30 1.54 1.83 -25.87%

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