[GREENYB] QoQ Quarter Result on 31-Jan-2011 [#2]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
23-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 218.96%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 13,575 9,696 15,054 15,465 8,024 9,147 14,539 -4.45%
PBT 2,980 1,204 3,699 3,479 1,115 996 5,892 -36.44%
Tax -784 94 -964 -972 -329 -308 -1,747 -41.29%
NP 2,196 1,298 2,735 2,507 786 688 4,145 -34.44%
-
NP to SH 2,196 1,298 2,735 2,507 786 685 4,147 -34.47%
-
Tax Rate 26.31% -7.81% 26.06% 27.94% 29.51% 30.92% 29.65% -
Total Cost 11,379 8,398 12,319 12,958 7,238 8,459 10,394 6.20%
-
Net Worth 48,528 46,328 44,887 42,270 42,525 41,344 41,205 11.48%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - 3,261 - -
Div Payout % - - - - - 476.19% - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 48,528 46,328 44,887 42,270 42,525 41,344 41,205 11.48%
NOSH 166,363 166,410 165,757 166,026 163,750 163,095 165,219 0.45%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 16.18% 13.39% 18.17% 16.21% 9.80% 7.52% 28.51% -
ROE 4.53% 2.80% 6.09% 5.93% 1.85% 1.66% 10.06% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 8.16 5.83 9.08 9.31 4.90 5.61 8.80 -4.89%
EPS 1.32 0.78 1.65 1.51 0.48 0.42 2.51 -34.77%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.2917 0.2784 0.2708 0.2546 0.2597 0.2535 0.2494 10.97%
Adjusted Per Share Value based on latest NOSH - 166,026
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 2.50 1.79 2.78 2.85 1.48 1.69 2.68 -4.51%
EPS 0.40 0.24 0.50 0.46 0.14 0.13 0.76 -34.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.60 0.00 -
NAPS 0.0895 0.0854 0.0828 0.0779 0.0784 0.0762 0.076 11.48%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.22 0.42 0.25 0.23 0.16 0.15 0.13 -
P/RPS 2.70 7.21 2.75 2.47 3.27 2.67 1.48 49.13%
P/EPS 16.67 53.85 15.15 15.23 33.33 35.71 5.18 117.51%
EY 6.00 1.86 6.60 6.57 3.00 2.80 19.31 -54.02%
DY 0.00 0.00 0.00 0.00 0.00 13.33 0.00 -
P/NAPS 0.75 1.51 0.92 0.90 0.62 0.59 0.52 27.57%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 23/12/11 21/09/11 23/06/11 23/03/11 23/12/10 30/09/10 30/06/10 -
Price 0.20 0.19 0.24 0.22 0.19 0.15 0.13 -
P/RPS 2.45 3.26 2.64 2.36 3.88 2.67 1.48 39.80%
P/EPS 15.15 24.36 14.55 14.57 39.58 35.71 5.18 104.11%
EY 6.60 4.11 6.87 6.86 2.53 2.80 19.31 -51.01%
DY 0.00 0.00 0.00 0.00 0.00 13.33 0.00 -
P/NAPS 0.69 0.68 0.89 0.86 0.73 0.59 0.52 20.69%

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