[GREENYB] YoY Annualized Quarter Result on 31-Oct-2010 [#1]

Announcement Date
23-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -57.07%
YoY- 154.37%
View:
Show?
Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 35,484 47,144 54,300 32,096 17,672 17,456 11,864 20.01%
PBT 4,312 9,332 11,920 4,460 1,784 3,464 -616 -
Tax -1,268 -2,440 -3,136 -1,316 -548 -964 8 -
NP 3,044 6,892 8,784 3,144 1,236 2,500 -608 -
-
NP to SH 3,044 6,892 8,784 3,144 1,236 2,500 -608 -
-
Tax Rate 29.41% 26.15% 26.31% 29.51% 30.72% 27.83% - -
Total Cost 32,440 40,252 45,516 28,952 16,436 14,956 12,472 17.25%
-
Net Worth 54,065 53,131 48,528 42,525 36,982 36,661 32,274 8.97%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 54,065 53,131 48,528 42,525 36,982 36,661 32,274 8.97%
NOSH 333,740 333,740 166,363 163,750 162,631 164,473 168,888 12.00%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 8.58% 14.62% 16.18% 9.80% 6.99% 14.32% -5.12% -
ROE 5.63% 12.97% 18.10% 7.39% 3.34% 6.82% -1.88% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 10.63 14.13 32.64 19.60 10.87 10.61 7.02 7.15%
EPS 0.92 2.08 5.28 1.92 0.76 1.52 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.1592 0.2917 0.2597 0.2274 0.2229 0.1911 -2.71%
Adjusted Per Share Value based on latest NOSH - 163,750
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 10.63 14.13 16.27 9.62 5.30 5.23 3.55 20.03%
EPS 0.92 2.08 2.63 0.94 0.37 0.75 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.1592 0.1454 0.1274 0.1108 0.1098 0.0967 8.97%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.20 0.25 0.22 0.16 0.12 0.10 0.12 -
P/RPS 1.88 1.77 0.67 0.82 1.10 0.94 1.71 1.59%
P/EPS 21.93 12.11 4.17 8.33 15.79 6.58 -33.33 -
EY 4.56 8.26 24.00 12.00 6.33 15.20 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.57 0.75 0.62 0.53 0.45 0.63 11.78%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 18/12/13 20/12/12 23/12/11 23/12/10 22/12/09 22/12/08 21/12/07 -
Price 0.235 0.22 0.20 0.19 0.12 0.10 0.11 -
P/RPS 2.21 1.56 0.61 0.97 1.10 0.94 1.57 5.85%
P/EPS 25.77 10.65 3.79 9.90 15.79 6.58 -30.56 -
EY 3.88 9.39 26.40 10.11 6.33 15.20 -3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.38 0.69 0.73 0.53 0.45 0.58 16.48%

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