[GREENYB] YoY Quarter Result on 31-Jul-2009 [#4]

Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -102.27%
YoY- -102.42%
Quarter Report
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 12,002 9,696 9,147 3,416 6,836 7,089 10,102 2.91%
PBT 1,855 1,204 996 -511 1,398 1,443 3,989 -11.97%
Tax -318 94 -308 482 -200 -520 -1,111 -18.80%
NP 1,537 1,298 688 -29 1,198 923 2,878 -9.91%
-
NP to SH 1,537 1,298 685 -29 1,198 923 2,878 -9.91%
-
Tax Rate 17.14% -7.81% 30.92% - 14.31% 36.04% 27.85% -
Total Cost 10,465 8,398 8,459 3,445 5,638 6,166 7,224 6.36%
-
Net Worth 51,429 46,328 41,344 32,697 35,939 29,824 19,789 17.23%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 3,337 - 3,261 2,175 2,953 2,328 - -
Div Payout % 217.14% - 476.19% 0.00% 246.58% 252.31% - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 51,429 46,328 41,344 32,697 35,939 29,824 19,789 17.23%
NOSH 333,740 166,410 163,095 145,000 164,109 155,254 122,991 18.08%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 12.81% 13.39% 7.52% -0.85% 17.52% 13.02% 28.49% -
ROE 2.99% 2.80% 1.66% -0.09% 3.33% 3.09% 14.54% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 3.60 5.83 5.61 2.36 4.17 4.57 8.21 -12.82%
EPS 0.46 0.78 0.42 -0.02 0.73 0.59 2.34 -23.72%
DPS 1.00 0.00 2.00 1.50 1.80 1.50 0.00 -
NAPS 0.1541 0.2784 0.2535 0.2255 0.219 0.1921 0.1609 -0.71%
Adjusted Per Share Value based on latest NOSH - 145,000
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 3.60 2.91 2.74 1.02 2.05 2.12 3.03 2.91%
EPS 0.46 0.39 0.21 -0.01 0.36 0.28 0.86 -9.89%
DPS 1.00 0.00 0.98 0.65 0.89 0.70 0.00 -
NAPS 0.1541 0.1388 0.1239 0.098 0.1077 0.0894 0.0593 17.23%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 - -
Price 0.22 0.42 0.15 0.12 0.12 0.13 0.00 -
P/RPS 6.12 7.21 2.67 5.09 2.88 2.85 0.00 -
P/EPS 47.77 53.85 35.71 -600.00 16.44 21.87 0.00 -
EY 2.09 1.86 2.80 -0.17 6.08 4.57 0.00 -
DY 4.55 0.00 13.33 12.50 15.00 11.54 0.00 -
P/NAPS 1.43 1.51 0.59 0.53 0.55 0.68 0.00 -
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 21/09/12 21/09/11 30/09/10 30/09/09 23/09/08 24/09/07 29/09/06 -
Price 0.20 0.19 0.15 0.13 0.12 0.12 0.00 -
P/RPS 5.56 3.26 2.67 5.52 2.88 2.63 0.00 -
P/EPS 43.43 24.36 35.71 -650.00 16.44 20.18 0.00 -
EY 2.30 4.11 2.80 -0.15 6.08 4.95 0.00 -
DY 5.00 0.00 13.33 11.54 15.00 12.50 0.00 -
P/NAPS 1.30 0.68 0.59 0.58 0.55 0.62 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