[GREENYB] QoQ TTM Result on 31-Dec-2020 [#4]

Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 37.01%
YoY- 61.05%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 41,368 40,543 35,807 33,345 25,447 23,736 26,336 35.09%
PBT 6,753 7,444 9,589 6,927 4,825 3,104 -1,059 -
Tax -1,579 -1,609 -2,079 -1,511 -872 -787 130 -
NP 5,174 5,835 7,510 5,416 3,953 2,317 -929 -
-
NP to SH 5,174 5,835 7,510 5,416 3,953 2,317 -929 -
-
Tax Rate 23.38% 21.61% 21.68% 21.81% 18.07% 25.35% - -
Total Cost 36,194 34,708 28,297 27,929 21,494 21,419 27,265 20.76%
-
Net Worth 63,410 62,743 61,408 59,405 58,070 56,735 54,065 11.20%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - 667 667 -
Div Payout % - - - - - 28.81% 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 63,410 62,743 61,408 59,405 58,070 56,735 54,065 11.20%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.51% 14.39% 20.97% 16.24% 15.53% 9.76% -3.53% -
ROE 8.16% 9.30% 12.23% 9.12% 6.81% 4.08% -1.72% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 12.40 12.15 10.73 9.99 7.62 7.11 7.89 35.13%
EPS 1.55 1.75 2.25 1.62 1.18 0.69 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.20 -
NAPS 0.19 0.188 0.184 0.178 0.174 0.17 0.162 11.20%
Adjusted Per Share Value based on latest NOSH - 333,740
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.30 7.16 6.32 5.89 4.49 4.19 4.65 35.03%
EPS 0.91 1.03 1.33 0.96 0.70 0.41 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.12 -
NAPS 0.112 0.1108 0.1084 0.1049 0.1025 0.1002 0.0955 11.19%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.29 0.265 0.225 0.19 0.16 0.11 0.08 -
P/RPS 2.34 2.18 2.10 1.90 2.10 1.55 1.01 75.00%
P/EPS 18.71 15.16 10.00 11.71 13.51 15.84 -28.74 -
EY 5.35 6.60 10.00 8.54 7.40 6.31 -3.48 -
DY 0.00 0.00 0.00 0.00 0.00 1.82 2.50 -
P/NAPS 1.53 1.41 1.22 1.07 0.92 0.65 0.49 113.48%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 26/08/20 25/06/20 -
Price 0.29 0.33 0.225 0.225 0.19 0.18 0.11 -
P/RPS 2.34 2.72 2.10 2.25 2.49 2.53 1.39 41.46%
P/EPS 18.71 18.87 10.00 13.86 16.04 25.93 -39.52 -
EY 5.35 5.30 10.00 7.21 6.23 3.86 -2.53 -
DY 0.00 0.00 0.00 0.00 0.00 1.11 1.82 -
P/NAPS 1.53 1.76 1.22 1.26 1.09 1.06 0.68 71.62%

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