[GREENYB] QoQ Quarter Result on 30-Apr-2011 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 9.09%
YoY- -34.05%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 13,768 13,575 9,696 15,054 15,465 8,024 9,147 31.24%
PBT 2,774 2,980 1,204 3,699 3,479 1,115 996 97.58%
Tax -773 -784 94 -964 -972 -329 -308 84.37%
NP 2,001 2,196 1,298 2,735 2,507 786 688 103.35%
-
NP to SH 2,001 2,196 1,298 2,735 2,507 786 685 103.94%
-
Tax Rate 27.87% 26.31% -7.81% 26.06% 27.94% 29.51% 30.92% -
Total Cost 11,767 11,379 8,398 12,319 12,958 7,238 8,459 24.53%
-
Net Worth 47,256 48,528 46,328 44,887 42,270 42,525 41,344 9.29%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - 3,261 -
Div Payout % - - - - - - 476.19% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 47,256 48,528 46,328 44,887 42,270 42,525 41,344 9.29%
NOSH 333,499 166,363 166,410 165,757 166,026 163,750 163,095 60.89%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 14.53% 16.18% 13.39% 18.17% 16.21% 9.80% 7.52% -
ROE 4.23% 4.53% 2.80% 6.09% 5.93% 1.85% 1.66% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 4.13 8.16 5.83 9.08 9.31 4.90 5.61 -18.42%
EPS 0.60 1.32 0.78 1.65 1.51 0.48 0.42 26.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.1417 0.2917 0.2784 0.2708 0.2546 0.2597 0.2535 -32.07%
Adjusted Per Share Value based on latest NOSH - 165,757
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 2.54 2.50 1.79 2.78 2.85 1.48 1.69 31.11%
EPS 0.37 0.40 0.24 0.50 0.46 0.14 0.13 100.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.60 -
NAPS 0.0871 0.0895 0.0854 0.0828 0.0779 0.0784 0.0762 9.29%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.22 0.22 0.42 0.25 0.23 0.16 0.15 -
P/RPS 5.33 2.70 7.21 2.75 2.47 3.27 2.67 58.34%
P/EPS 36.67 16.67 53.85 15.15 15.23 33.33 35.71 1.77%
EY 2.73 6.00 1.86 6.60 6.57 3.00 2.80 -1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.33 -
P/NAPS 1.55 0.75 1.51 0.92 0.90 0.62 0.59 90.05%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 22/03/12 23/12/11 21/09/11 23/06/11 23/03/11 23/12/10 30/09/10 -
Price 0.26 0.20 0.19 0.24 0.22 0.19 0.15 -
P/RPS 6.30 2.45 3.26 2.64 2.36 3.88 2.67 76.95%
P/EPS 43.33 15.15 24.36 14.55 14.57 39.58 35.71 13.72%
EY 2.31 6.60 4.11 6.87 6.86 2.53 2.80 -12.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.33 -
P/NAPS 1.83 0.69 0.68 0.89 0.86 0.73 0.59 112.24%

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