[GREENYB] QoQ Quarter Result on 30-Apr-2008 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
24-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 18.45%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 10,986 4,364 6,836 14,594 9,245 2,966 7,089 33.73%
PBT 2,827 866 1,398 4,533 2,405 -154 1,443 56.25%
Tax -689 -241 -200 -1,682 2 2 -520 20.53%
NP 2,138 625 1,198 2,851 2,407 -152 923 74.62%
-
NP to SH 2,138 625 1,198 2,851 2,407 -152 923 74.62%
-
Tax Rate 24.37% 27.83% 14.31% 37.11% -0.08% - 36.04% -
Total Cost 8,848 3,739 5,638 11,743 6,838 3,118 6,166 27.08%
-
Net Worth 35,819 36,661 35,939 34,722 31,884 32,274 29,824 12.92%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - 2,953 - - - 2,328 -
Div Payout % - - 246.58% - - - 252.31% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 35,819 36,661 35,939 34,722 31,884 32,274 29,824 12.92%
NOSH 164,461 164,473 164,109 164,797 164,863 168,888 155,254 3.89%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 19.46% 14.32% 17.52% 19.54% 26.04% -5.12% 13.02% -
ROE 5.97% 1.70% 3.33% 8.21% 7.55% -0.47% 3.09% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 6.68 2.65 4.17 8.86 5.61 1.76 4.57 28.64%
EPS 1.30 0.38 0.73 1.73 1.46 -0.09 0.59 68.92%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 1.50 -
NAPS 0.2178 0.2229 0.219 0.2107 0.1934 0.1911 0.1921 8.68%
Adjusted Per Share Value based on latest NOSH - 164,797
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 1.94 0.77 1.21 2.58 1.63 0.52 1.25 33.86%
EPS 0.38 0.11 0.21 0.50 0.42 -0.03 0.16 77.54%
DPS 0.00 0.00 0.52 0.00 0.00 0.00 0.41 -
NAPS 0.0632 0.0647 0.0635 0.0613 0.0563 0.057 0.0527 12.81%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.10 0.10 0.12 0.09 0.10 0.12 0.13 -
P/RPS 1.50 3.77 2.88 1.02 1.78 6.83 2.85 -34.68%
P/EPS 7.69 26.32 16.44 5.20 6.85 -133.33 21.87 -50.02%
EY 13.00 3.80 6.08 19.22 14.60 -0.75 4.57 100.12%
DY 0.00 0.00 15.00 0.00 0.00 0.00 11.54 -
P/NAPS 0.46 0.45 0.55 0.43 0.52 0.63 0.68 -22.84%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 22/12/08 23/09/08 24/06/08 26/03/08 21/12/07 24/09/07 -
Price 0.08 0.10 0.12 0.09 0.08 0.11 0.12 -
P/RPS 1.20 3.77 2.88 1.02 1.43 6.26 2.63 -40.59%
P/EPS 6.15 26.32 16.44 5.20 5.48 -122.22 20.18 -54.55%
EY 16.25 3.80 6.08 19.22 18.25 -0.82 4.95 120.09%
DY 0.00 0.00 15.00 0.00 0.00 0.00 12.50 -
P/NAPS 0.37 0.45 0.55 0.43 0.41 0.58 0.62 -29.00%

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