[GREENYB] YoY Cumulative Quarter Result on 31-Oct-2011 [#1]

Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -70.22%
YoY- 179.39%
View:
Show?
Cumulative Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 7,052 8,871 11,786 13,575 8,024 4,418 4,364 8.32%
PBT 120 1,078 2,333 2,980 1,115 446 866 -28.05%
Tax -60 -317 -610 -784 -329 -137 -241 -20.67%
NP 60 761 1,723 2,196 786 309 625 -32.32%
-
NP to SH 60 761 1,723 2,196 786 309 625 -32.32%
-
Tax Rate 50.00% 29.41% 26.15% 26.31% 29.51% 30.72% 27.83% -
Total Cost 6,992 8,110 10,063 11,379 7,238 4,109 3,739 10.99%
-
Net Worth 56,535 54,065 53,131 48,528 42,525 36,982 36,661 7.48%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 66 - - - - - - -
Div Payout % 111.25% - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 56,535 54,065 53,131 48,528 42,525 36,982 36,661 7.48%
NOSH 333,740 333,740 333,740 166,363 163,750 162,631 164,473 12.51%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 0.85% 8.58% 14.62% 16.18% 9.80% 6.99% 14.32% -
ROE 0.11% 1.41% 3.24% 4.53% 1.85% 0.84% 1.70% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 2.11 2.66 3.53 8.16 4.90 2.72 2.65 -3.72%
EPS 0.02 0.23 0.52 1.32 0.48 0.19 0.38 -38.76%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1694 0.162 0.1592 0.2917 0.2597 0.2274 0.2229 -4.46%
Adjusted Per Share Value based on latest NOSH - 166,363
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 2.11 2.66 3.53 4.07 2.40 1.32 1.31 8.26%
EPS 0.02 0.23 0.52 0.66 0.24 0.09 0.19 -31.27%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1694 0.162 0.1592 0.1454 0.1274 0.1108 0.1098 7.49%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.455 0.20 0.25 0.22 0.16 0.12 0.10 -
P/RPS 21.53 7.52 7.08 2.70 3.27 4.42 3.77 33.67%
P/EPS 2,530.86 87.71 48.42 16.67 33.33 63.16 26.32 113.96%
EY 0.04 1.14 2.07 6.00 3.00 1.58 3.80 -53.16%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.23 1.57 0.75 0.62 0.53 0.45 34.69%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 23/12/14 18/12/13 20/12/12 23/12/11 23/12/10 22/12/09 22/12/08 -
Price 0.345 0.235 0.22 0.20 0.19 0.12 0.10 -
P/RPS 16.33 8.84 6.23 2.45 3.88 4.42 3.77 27.66%
P/EPS 1,919.00 103.06 42.61 15.15 39.58 63.16 26.32 104.32%
EY 0.05 0.97 2.35 6.60 2.53 1.58 3.80 -51.39%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.45 1.38 0.69 0.73 0.53 0.45 28.63%

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