[GREENYB] YoY TTM Result on 31-Oct-2016 [#1]

Announcement Date
20-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- -24.72%
YoY- -60.77%
View:
Show?
TTM Result
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 26,336 9,533 33,233 36,152 45,058 49,952 44,855 -7.96%
PBT -1,059 347 -168 2,765 6,979 7,749 5,881 -
Tax 130 -151 -203 -801 -1,972 -2,165 -1,717 -
NP -929 196 -371 1,964 5,007 5,584 4,164 -
-
NP to SH -929 196 -371 1,964 5,007 5,584 4,164 -
-
Tax Rate - 43.52% - 28.97% 28.26% 27.94% 29.20% -
Total Cost 27,265 9,337 33,604 34,188 40,051 44,368 40,691 -6.04%
-
Net Worth 54,065 0 55,067 57,436 58,004 56,535 54,065 0.00%
Dividend
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 667 - - - - 66 767 -2.15%
Div Payout % 0.00% - - - - 1.20% 18.43% -
Equity
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 54,065 0 55,067 57,436 58,004 56,535 54,065 0.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin -3.53% 2.06% -1.12% 5.43% 11.11% 11.18% 9.28% -
ROE -1.72% 0.00% -0.67% 3.42% 8.63% 9.88% 7.70% -
Per Share
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 7.89 2.86 9.96 10.83 13.50 14.97 13.44 -7.96%
EPS -0.28 0.06 -0.11 0.59 1.50 1.67 1.25 -
DPS 0.20 0.00 0.00 0.00 0.00 0.02 0.23 -2.15%
NAPS 0.162 0.00 0.165 0.1721 0.1738 0.1694 0.162 0.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 7.89 2.86 9.96 10.83 13.50 14.97 13.44 -7.96%
EPS -0.28 0.06 -0.11 0.59 1.50 1.67 1.25 -
DPS 0.20 0.00 0.00 0.00 0.00 0.02 0.23 -2.15%
NAPS 0.162 0.00 0.165 0.1721 0.1738 0.1694 0.162 0.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/03/20 29/03/19 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.08 0.125 0.215 0.215 0.225 0.455 0.20 -
P/RPS 1.01 4.38 2.16 1.98 1.67 3.04 1.49 -5.87%
P/EPS -28.74 212.84 -193.41 36.53 15.00 27.19 16.03 -
EY -3.48 0.47 -0.52 2.74 6.67 3.68 6.24 -
DY 2.50 0.00 0.00 0.00 0.00 0.04 1.15 12.85%
P/NAPS 0.49 0.00 1.30 1.25 1.29 2.69 1.23 -13.35%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 25/06/20 - 20/12/17 20/12/16 21/12/15 23/12/14 - -
Price 0.11 0.00 0.20 0.23 0.22 0.345 0.00 -
P/RPS 1.39 0.00 2.01 2.12 1.63 2.31 0.00 -
P/EPS -39.52 0.00 -179.91 39.08 14.66 20.62 0.00 -
EY -2.53 0.00 -0.56 2.56 6.82 4.85 0.00 -
DY 1.82 0.00 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 0.68 0.00 1.21 1.34 1.27 2.04 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