[GREENYB] QoQ Cumulative Quarter Result on 31-Oct-2016 [#1]

Announcement Date
20-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- -99.08%
YoY- -96.41%
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 30,674 24,003 15,560 6,706 37,300 28,857 20,175 32.25%
PBT 597 2,335 1,520 199 3,684 4,283 4,680 -74.69%
Tax -376 -345 -484 -175 -1,075 -1,495 -1,597 -61.90%
NP 221 1,990 1,036 24 2,609 2,788 3,083 -82.77%
-
NP to SH 221 1,990 1,036 24 2,609 2,788 3,083 -82.77%
-
Tax Rate 62.98% 14.78% 31.84% 87.94% 29.18% 34.91% 34.12% -
Total Cost 30,453 22,013 14,524 6,682 34,691 26,069 17,092 47.02%
-
Net Worth 55,868 57,269 56,335 57,436 57,531 57,503 57,970 -2.43%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 55,868 57,269 56,335 57,436 57,531 57,503 57,970 -2.43%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 0.72% 8.29% 6.66% 0.36% 6.99% 9.66% 15.28% -
ROE 0.40% 3.47% 1.84% 0.04% 4.53% 4.85% 5.32% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 9.19 7.19 4.66 2.01 11.15 8.65 6.05 32.17%
EPS 0.07 0.60 0.31 0.01 0.78 0.84 0.92 -82.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1674 0.1716 0.1688 0.1721 0.172 0.1723 0.1737 -2.43%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 9.19 7.19 4.66 2.01 11.15 8.65 6.05 32.17%
EPS 0.07 0.60 0.31 0.01 0.78 0.84 0.92 -82.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1674 0.1716 0.1688 0.1721 0.172 0.1723 0.1737 -2.43%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.21 0.23 0.24 0.215 0.225 0.255 0.215 -
P/RPS 2.28 3.20 5.15 10.70 2.02 2.95 3.56 -25.71%
P/EPS 317.13 38.57 77.31 2,989.75 29.79 30.52 23.27 471.45%
EY 0.32 2.59 1.29 0.03 3.36 3.28 4.30 -82.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.34 1.42 1.25 1.31 1.48 1.24 0.53%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 26/09/17 22/06/17 23/03/17 20/12/16 22/09/16 21/06/16 25/03/16 -
Price 0.195 0.21 0.23 0.23 0.23 0.26 0.235 -
P/RPS 2.12 2.92 4.93 11.45 2.06 3.01 3.89 -33.30%
P/EPS 294.48 35.22 74.09 3,198.34 30.46 31.12 25.44 412.47%
EY 0.34 2.84 1.35 0.03 3.28 3.21 3.93 -80.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.22 1.36 1.34 1.34 1.51 1.35 -9.62%

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