Highlights

[GREENYB] QoQ Annualized Quarter Result on 2010-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 30-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 30-Apr-2010  [#3]
Profit Trend QoQ -     88.24%    YoY -     58.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 46,978 32,096 38,494 39,509 30,186 17,672 27,696 42.09%
  QoQ % 46.37% -16.62% -2.57% 30.89% 70.81% -36.19% -
  Horiz. % 169.62% 115.89% 138.99% 142.65% 108.99% 63.81% 100.00%
PBT 9,188 4,460 9,650 11,536 5,520 1,784 4,914 51.60%
  QoQ % 106.01% -53.78% -16.35% 108.99% 209.42% -63.70% -
  Horiz. % 186.98% 90.76% 196.38% 234.76% 112.33% 36.30% 100.00%
Tax -2,602 -1,316 -2,326 -2,978 -974 -548 -901 102.40%
  QoQ % -97.72% 43.42% 21.91% -205.82% -77.74% 39.18% -
  Horiz. % 288.79% 146.06% 258.16% 330.60% 108.10% 60.82% 100.00%
NP 6,586 3,144 7,324 8,557 4,546 1,236 4,013 39.01%
  QoQ % 109.48% -57.07% -14.41% 88.24% 267.80% -69.20% -
  Horiz. % 164.12% 78.35% 182.51% 213.24% 113.28% 30.80% 100.00%
NP to SH 6,586 3,144 7,324 8,561 4,548 1,236 4,013 39.01%
  QoQ % 109.48% -57.07% -14.45% 88.24% 267.96% -69.20% -
  Horiz. % 164.12% 78.35% 182.51% 213.34% 113.33% 30.80% 100.00%
Tax Rate 28.32 % 29.51 % 24.10 % 25.82 % 17.64 % 30.72 % 18.34 % 33.49%
  QoQ % -4.03% 22.45% -6.66% 46.37% -42.58% 67.50% -
  Horiz. % 154.42% 160.91% 131.41% 140.79% 96.18% 167.50% 100.00%
Total Cost 40,392 28,952 31,170 30,952 25,640 16,436 23,683 42.61%
  QoQ % 39.51% -7.12% 0.70% 20.72% 56.00% -30.60% -
  Horiz. % 170.55% 122.25% 131.61% 130.69% 108.26% 69.40% 100.00%
Net Worth 42,130 42,525 42,020 41,167 36,960 36,982 37,239 8.55%
  QoQ % -0.93% 1.20% 2.07% 11.38% -0.06% -0.69% -
  Horiz. % 113.13% 114.19% 112.84% 110.55% 99.25% 99.31% 100.00%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - 2,477 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 61.73 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 42,130 42,525 42,020 41,167 36,960 36,982 37,239 8.55%
  QoQ % -0.93% 1.20% 2.07% 11.38% -0.06% -0.69% -
  Horiz. % 113.13% 114.19% 112.84% 110.55% 99.25% 99.31% 100.00%
NOSH 165,477 163,750 164,849 165,064 164,782 162,631 165,144 0.13%
  QoQ % 1.05% -0.67% -0.13% 0.17% 1.32% -1.52% -
  Horiz. % 100.20% 99.16% 99.82% 99.95% 99.78% 98.48% 100.00%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 14.02 % 9.80 % 19.03 % 21.66 % 15.06 % 6.99 % 14.49 % -2.17%
  QoQ % 43.06% -48.50% -12.14% 43.82% 115.45% -51.76% -
  Horiz. % 96.76% 67.63% 131.33% 149.48% 103.93% 48.24% 100.00%
ROE 15.63 % 7.39 % 17.43 % 20.80 % 12.30 % 3.34 % 10.78 % 28.02%
  QoQ % 111.50% -57.60% -16.20% 69.11% 268.26% -69.02% -
  Horiz. % 144.99% 68.55% 161.69% 192.95% 114.10% 30.98% 100.00%
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 28.39 19.60 23.35 23.94 18.32 10.87 16.77 41.91%
  QoQ % 44.85% -16.06% -2.46% 30.68% 68.54% -35.18% -
  Horiz. % 169.29% 116.88% 139.24% 142.75% 109.24% 64.82% 100.00%
EPS 3.98 1.92 4.44 5.19 2.76 0.76 2.43 38.82%
  QoQ % 107.29% -56.76% -14.45% 88.04% 263.16% -68.72% -
  Horiz. % 163.79% 79.01% 182.72% 213.58% 113.58% 31.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2546 0.2597 0.2549 0.2494 0.2243 0.2274 0.2255 8.40%
  QoQ % -1.96% 1.88% 2.21% 11.19% -1.36% 0.84% -
  Horiz. % 112.90% 115.17% 113.04% 110.60% 99.47% 100.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,434
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 14.08 9.62 11.53 11.84 9.04 5.30 8.30 42.10%
  QoQ % 46.36% -16.57% -2.62% 30.97% 70.57% -36.14% -
  Horiz. % 169.64% 115.90% 138.92% 142.65% 108.92% 63.86% 100.00%
EPS 1.97 0.94 2.19 2.57 1.36 0.37 1.20 39.04%
  QoQ % 109.57% -57.08% -14.79% 88.97% 267.57% -69.17% -
  Horiz. % 164.17% 78.33% 182.50% 214.17% 113.33% 30.83% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1262 0.1274 0.1259 0.1234 0.1107 0.1108 0.1116 8.52%
  QoQ % -0.94% 1.19% 2.03% 11.47% -0.09% -0.72% -
  Horiz. % 113.08% 114.16% 112.81% 110.57% 99.19% 99.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.2300 0.1600 0.1500 0.1300 0.1200 0.1200 0.1200 -
P/RPS 0.81 0.82 0.64 0.54 0.66 1.10 0.72 8.15%
  QoQ % -1.22% 28.13% 18.52% -18.18% -40.00% 52.78% -
  Horiz. % 112.50% 113.89% 88.89% 75.00% 91.67% 152.78% 100.00%
P/EPS 5.78 8.33 3.38 2.51 4.35 15.79 4.94 11.01%
  QoQ % -30.61% 146.45% 34.66% -42.30% -72.45% 219.64% -
  Horiz. % 117.00% 168.62% 68.42% 50.81% 88.06% 319.64% 100.00%
EY 17.30 12.00 29.62 39.90 23.00 6.33 20.25 -9.94%
  QoQ % 44.17% -59.49% -25.76% 73.48% 263.35% -68.74% -
  Horiz. % 85.43% 59.26% 146.27% 197.04% 113.58% 31.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.90 0.62 0.59 0.52 0.53 0.53 0.53 42.20%
  QoQ % 45.16% 5.08% 13.46% -1.89% 0.00% 0.00% -
  Horiz. % 169.81% 116.98% 111.32% 98.11% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 23/03/11 23/12/10 30/09/10 30/06/10 24/03/10 22/12/09 30/09/09 -
Price 0.2200 0.1900 0.1500 0.1300 0.1300 0.1200 0.1300 -
P/RPS 0.77 0.97 0.64 0.54 0.71 1.10 0.78 -0.85%
  QoQ % -20.62% 51.56% 18.52% -23.94% -35.45% 41.03% -
  Horiz. % 98.72% 124.36% 82.05% 69.23% 91.03% 141.03% 100.00%
P/EPS 5.53 9.90 3.38 2.51 4.71 15.79 5.35 2.22%
  QoQ % -44.14% 192.90% 34.66% -46.71% -70.17% 195.14% -
  Horiz. % 103.36% 185.05% 63.18% 46.92% 88.04% 295.14% 100.00%
EY 18.09 10.11 29.62 39.90 21.23 6.33 18.69 -2.15%
  QoQ % 78.93% -65.87% -25.76% 87.94% 235.39% -66.13% -
  Horiz. % 96.79% 54.09% 158.48% 213.48% 113.59% 33.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.86 0.73 0.59 0.52 0.58 0.53 0.58 29.94%
  QoQ % 17.81% 23.73% 13.46% -10.34% 9.43% -8.62% -
  Horiz. % 148.28% 125.86% 101.72% 89.66% 100.00% 91.38% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 1.700.00 
 UCREST 0.2550.00 
 PINEAPP 0.320.00 
 PUC 0.0950.00 
 WILLOW 0.440.00 
 IRIS 0.1450.00 
 BTECH 0.360.00 
 3A 0.950.00 
 M3TECH 0.050.00 
Partners & Brokers