[GREENYB] QoQ Quarter Result on 30-Apr-2009 [#3]

Announcement Date
23-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -40.18%
YoY- -55.14%
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 10,675 4,418 3,416 8,930 10,986 4,364 6,836 34.49%
PBT 2,314 446 -511 1,732 2,827 866 1,398 39.79%
Tax -350 -137 482 -453 -689 -241 -200 45.07%
NP 1,964 309 -29 1,279 2,138 625 1,198 38.90%
-
NP to SH 1,965 309 -29 1,279 2,138 625 1,198 38.95%
-
Tax Rate 15.13% 30.72% - 26.15% 24.37% 27.83% 14.31% -
Total Cost 8,711 4,109 3,445 7,651 8,848 3,739 5,638 33.54%
-
Net Worth 37,037 36,982 32,697 36,992 35,819 36,661 35,939 2.02%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - 2,175 - - - 2,953 -
Div Payout % - - 0.00% - - - 246.58% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 37,037 36,982 32,697 36,992 35,819 36,661 35,939 2.02%
NOSH 165,126 162,631 145,000 163,974 164,461 164,473 164,109 0.41%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 18.40% 6.99% -0.85% 14.32% 19.46% 14.32% 17.52% -
ROE 5.31% 0.84% -0.09% 3.46% 5.97% 1.70% 3.33% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 6.46 2.72 2.36 5.45 6.68 2.65 4.17 33.77%
EPS 1.19 0.19 -0.02 0.78 1.30 0.38 0.73 38.38%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.80 -
NAPS 0.2243 0.2274 0.2255 0.2256 0.2178 0.2229 0.219 1.60%
Adjusted Per Share Value based on latest NOSH - 163,974
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 1.97 0.81 0.63 1.65 2.03 0.80 1.26 34.59%
EPS 0.36 0.06 -0.01 0.24 0.39 0.12 0.22 38.73%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.54 -
NAPS 0.0683 0.0682 0.0603 0.0682 0.0661 0.0676 0.0663 1.99%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.12 0.12 0.12 0.19 0.10 0.10 0.12 -
P/RPS 1.86 4.42 5.09 3.49 1.50 3.77 2.88 -25.22%
P/EPS 10.08 63.16 -600.00 24.36 7.69 26.32 16.44 -27.76%
EY 9.92 1.58 -0.17 4.11 13.00 3.80 6.08 38.46%
DY 0.00 0.00 12.50 0.00 0.00 0.00 15.00 -
P/NAPS 0.53 0.53 0.53 0.84 0.46 0.45 0.55 -2.43%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 24/03/10 22/12/09 30/09/09 23/06/09 30/03/09 22/12/08 23/09/08 -
Price 0.13 0.12 0.13 0.09 0.08 0.10 0.12 -
P/RPS 2.01 4.42 5.52 1.65 1.20 3.77 2.88 -21.26%
P/EPS 10.92 63.16 -650.00 11.54 6.15 26.32 16.44 -23.81%
EY 9.15 1.58 -0.15 8.67 16.25 3.80 6.08 31.22%
DY 0.00 0.00 11.54 0.00 0.00 0.00 15.00 -
P/NAPS 0.58 0.53 0.58 0.40 0.37 0.45 0.55 3.59%

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