[GREENYB] QoQ Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
21-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 70.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 24,422 11,864 26,355 25,688 18,208 16,568 19,844 14.79%
PBT 4,502 -616 5,780 5,782 2,994 3,912 5,089 -7.82%
Tax 8 8 -1,359 -1,118 -260 8 -1,371 -
NP 4,510 -608 4,421 4,664 2,734 3,920 3,718 13.69%
-
NP to SH 4,510 -608 4,421 4,664 2,734 3,920 3,718 13.69%
-
Tax Rate -0.18% - 23.51% 19.34% 8.68% -0.20% 26.94% -
Total Cost 19,912 12,472 21,934 21,024 15,474 12,648 16,126 15.05%
-
Net Worth 31,833 32,274 29,946 28,961 26,119 29,798 19,743 37.38%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - 2,339 - - - - -
Div Payout % - - 52.92% - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 31,833 32,274 29,946 28,961 26,119 29,798 19,743 37.38%
NOSH 164,598 168,888 155,971 152,751 146,989 166,101 122,706 21.56%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 18.47% -5.12% 16.77% 18.16% 15.02% 23.66% 18.74% -
ROE 14.17% -1.88% 14.76% 16.10% 10.47% 13.15% 18.83% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 14.84 7.02 16.90 16.82 12.39 9.97 16.17 -5.54%
EPS 2.74 -0.36 2.84 3.05 1.86 2.36 3.03 -6.46%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.1934 0.1911 0.192 0.1896 0.1777 0.1794 0.1609 13.01%
Adjusted Per Share Value based on latest NOSH - 152,214
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 4.50 2.19 4.86 4.74 3.36 3.06 3.66 14.72%
EPS 0.83 -0.11 0.82 0.86 0.50 0.72 0.69 13.06%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.0587 0.0595 0.0552 0.0534 0.0482 0.0549 0.0364 37.39%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 - -
Price 0.10 0.12 0.13 0.13 0.14 0.20 0.00 -
P/RPS 0.67 1.71 0.77 0.77 1.13 2.01 0.00 -
P/EPS 3.65 -33.33 4.59 4.26 7.53 8.47 0.00 -
EY 27.40 -3.00 21.80 23.49 13.29 11.80 0.00 -
DY 0.00 0.00 11.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.68 0.69 0.79 1.11 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 21/12/07 24/09/07 21/06/07 28/03/07 22/12/06 29/09/06 -
Price 0.08 0.11 0.12 0.12 0.14 0.14 0.00 -
P/RPS 0.54 1.57 0.71 0.71 1.13 1.40 0.00 -
P/EPS 2.92 -30.56 4.23 3.93 7.53 5.93 0.00 -
EY 34.25 -3.27 23.62 25.44 13.29 16.86 0.00 -
DY 0.00 0.00 12.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.58 0.63 0.63 0.79 0.78 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