[GREENYB] QoQ Quarter Result on 31-Jan-2009 [#2]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- 242.08%
YoY- -11.18%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 4,418 3,416 8,930 10,986 4,364 6,836 14,594 -54.81%
PBT 446 -511 1,732 2,827 866 1,398 4,533 -78.59%
Tax -137 482 -453 -689 -241 -200 -1,682 -81.12%
NP 309 -29 1,279 2,138 625 1,198 2,851 -77.17%
-
NP to SH 309 -29 1,279 2,138 625 1,198 2,851 -77.17%
-
Tax Rate 30.72% - 26.15% 24.37% 27.83% 14.31% 37.11% -
Total Cost 4,109 3,445 7,651 8,848 3,739 5,638 11,743 -50.24%
-
Net Worth 36,982 32,697 36,992 35,819 36,661 35,939 34,722 4.28%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - 2,175 - - - 2,953 - -
Div Payout % - 0.00% - - - 246.58% - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 36,982 32,697 36,992 35,819 36,661 35,939 34,722 4.28%
NOSH 162,631 145,000 163,974 164,461 164,473 164,109 164,797 -0.87%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 6.99% -0.85% 14.32% 19.46% 14.32% 17.52% 19.54% -
ROE 0.84% -0.09% 3.46% 5.97% 1.70% 3.33% 8.21% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 2.72 2.36 5.45 6.68 2.65 4.17 8.86 -54.39%
EPS 0.19 -0.02 0.78 1.30 0.38 0.73 1.73 -76.97%
DPS 0.00 1.50 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.2274 0.2255 0.2256 0.2178 0.2229 0.219 0.2107 5.20%
Adjusted Per Share Value based on latest NOSH - 164,461
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 0.81 0.63 1.65 2.03 0.80 1.26 2.69 -54.97%
EPS 0.06 -0.01 0.24 0.39 0.12 0.22 0.53 -76.50%
DPS 0.00 0.40 0.00 0.00 0.00 0.54 0.00 -
NAPS 0.0682 0.0603 0.0682 0.0661 0.0676 0.0663 0.064 4.31%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.12 0.12 0.19 0.10 0.10 0.12 0.09 -
P/RPS 4.42 5.09 3.49 1.50 3.77 2.88 1.02 165.08%
P/EPS 63.16 -600.00 24.36 7.69 26.32 16.44 5.20 425.99%
EY 1.58 -0.17 4.11 13.00 3.80 6.08 19.22 -81.00%
DY 0.00 12.50 0.00 0.00 0.00 15.00 0.00 -
P/NAPS 0.53 0.53 0.84 0.46 0.45 0.55 0.43 14.91%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 30/09/09 23/06/09 30/03/09 22/12/08 23/09/08 24/06/08 -
Price 0.12 0.13 0.09 0.08 0.10 0.12 0.09 -
P/RPS 4.42 5.52 1.65 1.20 3.77 2.88 1.02 165.08%
P/EPS 63.16 -650.00 11.54 6.15 26.32 16.44 5.20 425.99%
EY 1.58 -0.15 8.67 16.25 3.80 6.08 19.22 -81.00%
DY 0.00 11.54 0.00 0.00 0.00 15.00 0.00 -
P/NAPS 0.53 0.58 0.40 0.37 0.45 0.55 0.43 14.91%

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