[GREENYB] QoQ Quarter Result on 31-Jul-2012 [#4]

Announcement Date
21-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -40.63%
YoY- 18.41%
View:
Show?
Quarter Result
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 11,914 11,914 11,786 12,002 16,359 13,768 13,575 -8.80%
PBT 946 946 2,333 1,855 3,681 2,774 2,980 -55.51%
Tax -413 -413 -610 -318 -1,092 -773 -784 -36.39%
NP 533 533 1,723 1,537 2,589 2,001 2,196 -63.19%
-
NP to SH 533 533 1,723 1,537 2,589 2,001 2,196 -63.19%
-
Tax Rate 43.66% 43.66% 26.15% 17.14% 29.67% 27.87% 26.31% -
Total Cost 11,381 11,381 10,063 10,465 13,770 11,767 11,379 0.01%
-
Net Worth 0 50,327 53,131 51,429 49,894 47,256 48,528 -
Dividend
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 3,337 - - - -
Div Payout % - - - 217.14% - - - -
Equity
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 0 50,327 53,131 51,429 49,894 47,256 48,528 -
NOSH 333,740 333,740 333,740 333,740 333,740 333,499 166,363 63.47%
Ratio Analysis
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 4.47% 4.47% 14.62% 12.81% 15.83% 14.53% 16.18% -
ROE 0.00% 1.06% 3.24% 2.99% 5.19% 4.23% 4.53% -
Per Share
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 3.57 3.57 3.53 3.60 4.90 4.13 8.16 -44.21%
EPS 0.16 0.16 0.52 0.46 0.78 0.60 1.32 -77.45%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.00 0.1508 0.1592 0.1541 0.1495 0.1417 0.2917 -
Adjusted Per Share Value based on latest NOSH - 333,740
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 3.57 3.57 3.53 3.60 4.90 4.13 4.07 -8.83%
EPS 0.16 0.16 0.52 0.46 0.78 0.60 0.66 -63.22%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.00 0.1508 0.1592 0.1541 0.1495 0.1416 0.1454 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.20 0.215 0.25 0.22 0.23 0.22 0.22 -
P/RPS 5.60 6.02 7.08 6.12 4.69 5.33 2.70 67.36%
P/EPS 125.23 134.62 48.42 47.77 29.65 36.67 16.67 315.23%
EY 0.80 0.74 2.07 2.09 3.37 2.73 6.00 -75.88%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.00 1.43 1.57 1.43 1.54 1.55 0.75 -
Price Multiplier on Announcement Date
31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date - 21/03/13 20/12/12 21/09/12 22/06/12 22/03/12 23/12/11 -
Price 0.00 0.215 0.22 0.20 0.23 0.26 0.20 -
P/RPS 0.00 6.02 6.23 5.56 4.69 6.30 2.45 -
P/EPS 0.00 134.62 42.61 43.43 29.65 43.33 15.15 -
EY 0.00 0.74 2.35 2.30 3.37 2.31 6.60 -
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.43 1.38 1.30 1.54 1.83 0.69 -

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