[GREENYB] YoY Quarter Result on 31-Mar-2020 [#1]

Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 55.5%
YoY--%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 CAGR
Revenue 14,987 10,548 8,086 0 9,265 6,706 7,855 10.58%
PBT 2,629 2,614 -48 0 -566 199 1,119 14.23%
Tax -678 -609 -41 0 -2 -175 -450 6.59%
NP 1,951 2,005 -89 0 -568 24 669 18.14%
-
NP to SH 1,951 2,005 -89 0 -568 24 669 18.14%
-
Tax Rate 25.79% 23.30% - - - 87.94% 40.21% -
Total Cost 13,036 8,543 8,175 0 9,833 6,682 7,186 9.72%
-
Net Worth 67,081 61,408 54,065 0 55,067 57,436 58,004 2.29%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 67,081 61,408 54,065 0 55,067 57,436 58,004 2.29%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 13.02% 19.01% -1.10% 0.00% -6.13% 0.36% 8.52% -
ROE 2.91% 3.27% -0.16% 0.00% -1.03% 0.04% 1.15% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 CAGR
RPS 4.49 3.16 2.42 0.00 2.78 2.01 2.35 10.61%
EPS 0.58 0.60 -0.03 0.00 -0.17 0.01 0.20 18.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.201 0.184 0.162 0.00 0.165 0.1721 0.1738 2.29%
Adjusted Per Share Value based on latest NOSH - 333,740
31/03/22 31/03/21 31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 CAGR
RPS 4.49 3.16 2.42 0.00 2.78 2.01 2.35 10.61%
EPS 0.58 0.60 -0.03 0.00 -0.17 0.01 0.20 18.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.201 0.184 0.162 0.00 0.165 0.1721 0.1738 2.29%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 31/10/17 31/10/16 30/10/15 -
Price 0.27 0.225 0.08 0.125 0.215 0.215 0.225 -
P/RPS 6.01 7.12 3.30 0.00 7.74 10.70 9.56 -6.97%
P/EPS 46.19 37.45 -299.99 0.00 -126.33 2,989.75 112.24 -12.91%
EY 2.17 2.67 -0.33 0.00 -0.79 0.03 0.89 14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.22 0.49 0.00 1.30 1.25 1.29 0.59%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 CAGR
Date 25/05/22 27/05/21 25/06/20 - 20/12/17 20/12/16 21/12/15 -
Price 0.27 0.225 0.11 0.00 0.20 0.23 0.22 -
P/RPS 6.01 7.12 4.54 0.00 7.20 11.45 9.35 -6.65%
P/EPS 46.19 37.45 -412.49 0.00 -117.51 3,198.34 109.75 -12.61%
EY 2.17 2.67 -0.24 0.00 -0.85 0.03 0.91 14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.22 0.68 0.00 1.21 1.34 1.27 0.83%

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