[GREENYB] YoY Quarter Result on 31-Jul-2014 [#4]

Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- -55.24%
YoY- 772.92%
View:
Show?
Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 6,671 8,443 15,124 12,777 8,026 12,002 9,696 -6.03%
PBT -1,738 -599 2,290 1,289 428 1,855 1,204 -
Tax -31 420 -555 -451 -332 -318 94 -
NP -1,769 -179 1,735 838 96 1,537 1,298 -
-
NP to SH -1,769 -179 1,735 838 96 1,537 1,298 -
-
Tax Rate - - 24.24% 34.99% 77.57% 17.14% -7.81% -
Total Cost 8,440 8,622 13,389 11,939 7,930 10,465 8,398 0.08%
-
Net Worth 55,868 61,576 57,269 56,235 60,940 51,429 46,328 3.16%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - 3,337 3,337 - -
Div Payout % - - - - 3,476.46% 217.14% - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 55,868 61,576 57,269 56,235 60,940 51,429 46,328 3.16%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 166,410 12.28%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin -26.52% -2.12% 11.47% 6.56% 1.20% 12.81% 13.39% -
ROE -3.17% -0.29% 3.03% 1.49% 0.16% 2.99% 2.80% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 2.00 2.36 4.53 3.83 2.40 3.60 5.83 -16.31%
EPS -0.53 -0.05 0.52 0.25 0.03 0.46 0.78 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.1674 0.172 0.1716 0.1685 0.1826 0.1541 0.2784 -8.12%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 2.00 2.36 4.53 3.83 2.40 3.60 2.91 -6.05%
EPS -0.53 -0.05 0.52 0.25 0.03 0.46 0.39 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.1674 0.172 0.1716 0.1685 0.1826 0.1541 0.1388 3.16%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.21 0.225 0.255 0.335 0.195 0.22 0.42 -
P/RPS 10.51 9.54 5.63 8.75 8.11 6.12 7.21 6.47%
P/EPS -39.62 -307.44 49.05 133.42 677.91 47.77 53.85 -
EY -2.52 -0.33 2.04 0.75 0.15 2.09 1.86 -
DY 0.00 0.00 0.00 0.00 5.13 4.55 0.00 -
P/NAPS 1.25 1.31 1.49 1.99 1.07 1.43 1.51 -3.09%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 26/09/17 22/09/16 29/09/15 29/09/14 18/09/13 21/09/12 21/09/11 -
Price 0.195 0.23 0.205 0.44 0.19 0.20 0.19 -
P/RPS 9.76 9.75 4.52 11.49 7.90 5.56 3.26 20.03%
P/EPS -36.79 -314.27 39.43 175.23 660.53 43.43 24.36 -
EY -2.72 -0.32 2.54 0.57 0.15 2.30 4.11 -
DY 0.00 0.00 0.00 0.00 5.26 5.00 0.00 -
P/NAPS 1.16 1.34 1.19 2.61 1.04 1.30 0.68 9.30%

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