[GREENYB] YoY Annualized Quarter Result on 31-Oct-2009 [#1]

Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -69.2%
YoY- -50.56%
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 47,144 54,300 32,096 17,672 17,456 11,864 16,568 19.02%
PBT 9,332 11,920 4,460 1,784 3,464 -616 3,912 15.57%
Tax -2,440 -3,136 -1,316 -548 -964 8 8 -
NP 6,892 8,784 3,144 1,236 2,500 -608 3,920 9.85%
-
NP to SH 6,892 8,784 3,144 1,236 2,500 -608 3,920 9.85%
-
Tax Rate 26.15% 26.31% 29.51% 30.72% 27.83% - -0.20% -
Total Cost 40,252 45,516 28,952 16,436 14,956 12,472 12,648 21.26%
-
Net Worth 53,131 48,528 42,525 36,982 36,661 32,274 29,798 10.10%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 53,131 48,528 42,525 36,982 36,661 32,274 29,798 10.10%
NOSH 333,740 166,363 163,750 162,631 164,473 168,888 166,101 12.32%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 14.62% 16.18% 9.80% 6.99% 14.32% -5.12% 23.66% -
ROE 12.97% 18.10% 7.39% 3.34% 6.82% -1.88% 13.15% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 14.13 32.64 19.60 10.87 10.61 7.02 9.97 5.97%
EPS 2.08 5.28 1.92 0.76 1.52 -0.36 2.36 -2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.2917 0.2597 0.2274 0.2229 0.1911 0.1794 -1.96%
Adjusted Per Share Value based on latest NOSH - 162,631
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 14.13 16.27 9.62 5.30 5.23 3.55 4.96 19.04%
EPS 2.08 2.63 0.94 0.37 0.75 -0.18 1.17 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.1454 0.1274 0.1108 0.1098 0.0967 0.0893 10.10%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.25 0.22 0.16 0.12 0.10 0.12 0.20 -
P/RPS 1.77 0.67 0.82 1.10 0.94 1.71 2.01 -2.09%
P/EPS 12.11 4.17 8.33 15.79 6.58 -33.33 8.47 6.13%
EY 8.26 24.00 12.00 6.33 15.20 -3.00 11.80 -5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.75 0.62 0.53 0.45 0.63 1.11 5.94%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 20/12/12 23/12/11 23/12/10 22/12/09 22/12/08 21/12/07 22/12/06 -
Price 0.22 0.20 0.19 0.12 0.10 0.11 0.14 -
P/RPS 1.56 0.61 0.97 1.10 0.94 1.57 1.40 1.81%
P/EPS 10.65 3.79 9.90 15.79 6.58 -30.56 5.93 10.24%
EY 9.39 26.40 10.11 6.33 15.20 -3.27 16.86 -9.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.69 0.73 0.53 0.45 0.58 0.78 9.96%

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