[GREENYB] YoY Quarter Result on 31-Oct-2013 [#1]

Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 692.71%
YoY- -55.83%
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 6,706 7,855 7,052 8,871 11,786 13,575 8,024 -2.94%
PBT 199 1,119 120 1,078 2,333 2,980 1,115 -24.94%
Tax -175 -450 -60 -317 -610 -784 -329 -9.97%
NP 24 669 60 761 1,723 2,196 786 -44.06%
-
NP to SH 24 669 60 761 1,723 2,196 786 -44.06%
-
Tax Rate 87.94% 40.21% 50.00% 29.41% 26.15% 26.31% 29.51% -
Total Cost 6,682 7,186 6,992 8,110 10,063 11,379 7,238 -1.32%
-
Net Worth 57,436 58,004 56,535 54,065 53,131 48,528 42,525 5.13%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - 66 - - - - -
Div Payout % - - 111.25% - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 57,436 58,004 56,535 54,065 53,131 48,528 42,525 5.13%
NOSH 333,740 333,740 333,740 333,740 333,740 166,363 163,750 12.58%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 0.36% 8.52% 0.85% 8.58% 14.62% 16.18% 9.80% -
ROE 0.04% 1.15% 0.11% 1.41% 3.24% 4.53% 1.85% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 2.01 2.35 2.11 2.66 3.53 8.16 4.90 -13.78%
EPS 0.01 0.20 0.02 0.23 0.52 1.32 0.48 -47.51%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.1721 0.1738 0.1694 0.162 0.1592 0.2917 0.2597 -6.62%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 2.01 2.35 2.11 2.66 3.53 4.07 2.40 -2.90%
EPS 0.01 0.20 0.02 0.23 0.52 0.66 0.24 -41.09%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.1721 0.1738 0.1694 0.162 0.1592 0.1454 0.1274 5.13%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.215 0.225 0.455 0.20 0.25 0.22 0.16 -
P/RPS 10.70 9.56 21.53 7.52 7.08 2.70 3.27 21.82%
P/EPS 2,989.75 112.24 2,530.86 87.71 48.42 16.67 33.33 111.43%
EY 0.03 0.89 0.04 1.14 2.07 6.00 3.00 -53.55%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.29 2.69 1.23 1.57 0.75 0.62 12.38%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 20/12/16 21/12/15 23/12/14 18/12/13 20/12/12 23/12/11 23/12/10 -
Price 0.23 0.22 0.345 0.235 0.22 0.20 0.19 -
P/RPS 11.45 9.35 16.33 8.84 6.23 2.45 3.88 19.74%
P/EPS 3,198.34 109.75 1,919.00 103.06 42.61 15.15 39.58 107.78%
EY 0.03 0.91 0.05 0.97 2.35 6.60 2.53 -52.21%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.27 2.04 1.45 1.38 0.69 0.73 10.64%

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