[GREENYB] QoQ TTM Result on 30-Apr-2007 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
21-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 50.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 29,461 25,179 26,355 29,368 19,207 14,244 10,102 103.72%
PBT 6,534 4,648 5,780 8,326 5,486 4,967 3,989 38.83%
Tax -1,225 -1,359 -1,359 -1,950 -1,241 -1,109 -1,111 6.70%
NP 5,309 3,289 4,421 6,376 4,245 3,858 2,878 50.24%
-
NP to SH 5,309 3,289 4,421 6,376 4,245 3,858 2,878 50.24%
-
Tax Rate 18.75% 29.24% 23.51% 23.42% 22.62% 22.33% 27.85% -
Total Cost 24,152 21,890 21,934 22,992 14,962 10,386 7,224 123.09%
-
Net Worth 31,884 32,274 29,824 28,859 26,449 0 19,789 37.31%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 2,328 2,328 2,328 - - - - -
Div Payout % 43.87% 70.81% 52.68% - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 31,884 32,274 29,824 28,859 26,449 0 19,789 37.31%
NOSH 164,863 168,888 155,254 152,214 148,846 166,101 122,991 21.50%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 18.02% 13.06% 16.77% 21.71% 22.10% 27.09% 28.49% -
ROE 16.65% 10.19% 14.82% 22.09% 16.05% 0.00% 14.54% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 17.87 14.91 16.98 19.29 12.90 8.58 8.21 67.71%
EPS 3.22 1.95 2.85 4.19 2.85 2.32 2.34 23.64%
DPS 1.41 1.38 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.1934 0.1911 0.1921 0.1896 0.1777 0.00 0.1609 13.01%
Adjusted Per Share Value based on latest NOSH - 152,214
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 5.20 4.45 4.65 5.19 3.39 2.51 1.78 103.95%
EPS 0.94 0.58 0.78 1.13 0.75 0.68 0.51 50.16%
DPS 0.41 0.41 0.41 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.057 0.0527 0.051 0.0467 0.00 0.0349 37.42%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 - -
Price 0.10 0.12 0.13 0.13 0.14 0.20 0.00 -
P/RPS 0.56 0.80 0.77 0.67 1.08 2.33 0.00 -
P/EPS 3.11 6.16 4.57 3.10 4.91 8.61 0.00 -
EY 32.20 16.23 21.90 32.22 20.37 11.61 0.00 -
DY 14.13 11.49 11.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.68 0.69 0.79 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 21/12/07 24/09/07 21/06/07 - - - -
Price 0.08 0.11 0.12 0.12 0.00 0.00 0.00 -
P/RPS 0.45 0.74 0.71 0.62 0.00 0.00 0.00 -
P/EPS 2.48 5.65 4.21 2.86 0.00 0.00 0.00 -
EY 40.25 17.70 23.73 34.91 0.00 0.00 0.00 -
DY 17.66 12.54 12.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.58 0.62 0.63 0.00 0.00 0.00 -

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