[GREENYB] QoQ TTM Result on 31-Jul-2007 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
24-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -30.66%
YoY- 53.61%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 33,894 29,461 25,179 26,355 29,368 19,207 14,244 78.32%
PBT 8,227 6,534 4,648 5,780 8,326 5,486 4,967 40.03%
Tax -2,198 -1,225 -1,359 -1,359 -1,950 -1,241 -1,109 57.85%
NP 6,029 5,309 3,289 4,421 6,376 4,245 3,858 34.70%
-
NP to SH 6,029 5,309 3,289 4,421 6,376 4,245 3,858 34.70%
-
Tax Rate 26.72% 18.75% 29.24% 23.51% 23.42% 22.62% 22.33% -
Total Cost 27,865 24,152 21,890 21,934 22,992 14,962 10,386 93.19%
-
Net Worth 34,722 31,884 32,274 29,824 28,859 26,449 0 -
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 2,328 2,328 2,328 2,328 - - - -
Div Payout % 38.63% 43.87% 70.81% 52.68% - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 34,722 31,884 32,274 29,824 28,859 26,449 0 -
NOSH 164,797 164,863 168,888 155,254 152,214 148,846 166,101 -0.52%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 17.79% 18.02% 13.06% 16.77% 21.71% 22.10% 27.09% -
ROE 17.36% 16.65% 10.19% 14.82% 22.09% 16.05% 0.00% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 20.57 17.87 14.91 16.98 19.29 12.90 8.58 79.22%
EPS 3.66 3.22 1.95 2.85 4.19 2.85 2.32 35.55%
DPS 1.41 1.41 1.38 1.50 0.00 0.00 0.00 -
NAPS 0.2107 0.1934 0.1911 0.1921 0.1896 0.1777 0.00 -
Adjusted Per Share Value based on latest NOSH - 155,254
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 6.25 5.43 4.64 4.86 5.42 3.54 2.63 78.17%
EPS 1.11 0.98 0.61 0.82 1.18 0.78 0.71 34.73%
DPS 0.43 0.43 0.43 0.43 0.00 0.00 0.00 -
NAPS 0.064 0.0588 0.0595 0.055 0.0532 0.0488 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.09 0.10 0.12 0.13 0.13 0.14 0.20 -
P/RPS 0.44 0.56 0.80 0.77 0.67 1.08 2.33 -67.11%
P/EPS 2.46 3.11 6.16 4.57 3.10 4.91 8.61 -56.65%
EY 40.65 32.20 16.23 21.90 32.22 20.37 11.61 130.75%
DY 15.70 14.13 11.49 11.54 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.63 0.68 0.69 0.79 0.00 -
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 24/06/08 26/03/08 21/12/07 24/09/07 21/06/07 - - -
Price 0.09 0.08 0.11 0.12 0.12 0.00 0.00 -
P/RPS 0.44 0.45 0.74 0.71 0.62 0.00 0.00 -
P/EPS 2.46 2.48 5.65 4.21 2.86 0.00 0.00 -
EY 40.65 40.25 17.70 23.73 34.91 0.00 0.00 -
DY 15.70 17.66 12.54 12.50 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.58 0.62 0.63 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