Highlights

[GREENYB] QoQ Annualized Quarter Result on 2013-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     48.64%    YoY -     -25.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Revenue 49,272 35,484 47,770 52,992 47,400 47,400 47,144 3.59%
  QoQ % 38.86% -25.72% -9.85% 11.80% 0.00% 0.54% -
  Horiz. % 104.51% 75.27% 101.33% 112.40% 100.54% 100.54% 100.00%
PBT 9,840 4,312 7,315 8,944 6,558 6,558 9,332 4.32%
  QoQ % 128.20% -41.05% -18.21% 36.38% 0.00% -29.73% -
  Horiz. % 105.44% 46.21% 78.39% 95.84% 70.27% 70.27% 100.00%
Tax -2,690 -1,268 -2,071 -2,237 -2,046 -2,046 -2,440 8.10%
  QoQ % -112.15% 38.77% 7.43% -9.35% 0.00% 16.15% -
  Horiz. % 110.25% 51.97% 84.88% 91.69% 83.85% 83.85% 100.00%
NP 7,150 3,044 5,244 6,706 4,512 4,512 6,892 2.98%
  QoQ % 134.89% -41.95% -21.81% 48.64% 0.00% -34.53% -
  Horiz. % 103.74% 44.17% 76.09% 97.31% 65.47% 65.47% 100.00%
NP to SH 7,150 3,044 5,244 6,706 4,512 4,512 6,892 2.98%
  QoQ % 134.89% -41.95% -21.81% 48.64% 0.00% -34.53% -
  Horiz. % 103.74% 44.17% 76.09% 97.31% 65.47% 65.47% 100.00%
Tax Rate 27.34 % 29.41 % 28.31 % 25.01 % 31.20 % 31.20 % 26.15 % 3.62%
  QoQ % -7.04% 3.89% 13.19% -19.84% 0.00% 19.31% -
  Horiz. % 104.55% 112.47% 108.26% 95.64% 119.31% 119.31% 100.00%
Total Cost 42,122 32,440 42,526 46,285 42,888 42,888 40,252 3.69%
  QoQ % 29.85% -23.72% -8.12% 7.92% 0.00% 6.55% -
  Horiz. % 104.65% 80.59% 105.65% 114.99% 106.55% 106.55% 100.00%
Net Worth 64,578 54,065 53,157 53,098 - 50,327 53,131 16.86%
  QoQ % 19.44% 1.71% 0.11% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 100.05% 99.94% 0.00% 94.72% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Net Worth 64,578 54,065 53,157 53,098 - 50,327 53,131 16.86%
  QoQ % 19.44% 1.71% 0.11% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 100.05% 99.94% 0.00% 94.72% 100.00%
NOSH 333,740 333,740 332,857 333,740 333,740 333,740 333,740 -
  QoQ % 0.00% 0.27% -0.26% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 99.74% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
NP Margin 14.51 % 8.58 % 10.98 % 12.66 % 9.52 % 9.52 % 14.62 % -0.60%
  QoQ % 69.11% -21.86% -13.27% 32.98% 0.00% -34.88% -
  Horiz. % 99.25% 58.69% 75.10% 86.59% 65.12% 65.12% 100.00%
ROE 11.07 % 5.63 % 9.87 % 12.63 % - % 8.97 % 12.97 % -11.88%
  QoQ % 96.63% -42.96% -21.85% 0.00% 0.00% -30.84% -
  Horiz. % 85.35% 43.41% 76.10% 97.38% 0.00% 69.16% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 14.76 10.63 14.35 15.88 14.20 14.20 14.13 3.55%
  QoQ % 38.85% -25.92% -9.63% 11.83% 0.00% 0.50% -
  Horiz. % 104.46% 75.23% 101.56% 112.39% 100.50% 100.50% 100.00%
EPS 2.14 0.92 1.57 2.01 1.36 1.36 2.08 2.30%
  QoQ % 132.61% -41.40% -21.89% 47.79% 0.00% -34.62% -
  Horiz. % 102.88% 44.23% 75.48% 96.63% 65.38% 65.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1935 0.1620 0.1597 0.1591 - 0.1508 0.1592 16.86%
  QoQ % 19.44% 1.44% 0.38% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 100.31% 99.94% 0.00% 94.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 14.76 10.63 14.31 15.88 14.20 14.20 14.13 3.55%
  QoQ % 38.85% -25.72% -9.89% 11.83% 0.00% 0.50% -
  Horiz. % 104.46% 75.23% 101.27% 112.39% 100.50% 100.50% 100.00%
EPS 2.14 0.92 1.57 2.01 1.36 1.36 2.08 2.30%
  QoQ % 132.61% -41.40% -21.89% 47.79% 0.00% -34.62% -
  Horiz. % 102.88% 44.23% 75.48% 96.63% 65.38% 65.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1935 0.1620 0.1593 0.1591 - 0.1508 0.1592 16.86%
  QoQ % 19.44% 1.69% 0.13% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 100.06% 99.94% 0.00% 94.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 -
Price 0.2050 0.2000 0.1950 0.1900 0.2000 0.2150 0.2500 -
P/RPS 1.39 1.88 1.36 1.20 1.41 1.51 1.77 -17.55%
  QoQ % -26.06% 38.24% 13.33% -14.89% -6.62% -14.69% -
  Horiz. % 78.53% 106.21% 76.84% 67.80% 79.66% 85.31% 100.00%
P/EPS 9.57 21.93 12.38 9.45 14.79 15.90 12.11 -17.14%
  QoQ % -56.36% 77.14% 31.01% -36.11% -6.98% 31.30% -
  Horiz. % 79.03% 181.09% 102.23% 78.03% 122.13% 131.30% 100.00%
EY 10.45 4.56 8.08 10.58 6.76 6.29 8.26 20.66%
  QoQ % 129.17% -43.56% -23.63% 56.51% 7.47% -23.85% -
  Horiz. % 126.51% 55.21% 97.82% 128.09% 81.84% 76.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.06 1.23 1.22 1.19 0.00 1.43 1.57 -26.93%
  QoQ % -13.82% 0.82% 2.52% 0.00% 0.00% -8.92% -
  Horiz. % 67.52% 78.34% 77.71% 75.80% 0.00% 91.08% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 24/03/14 18/12/13 18/09/13 20/06/13 - 21/03/13 20/12/12 -
Price 0.2400 0.2350 0.1900 0.2000 0.0000 0.2150 0.2200 -
P/RPS 1.63 2.21 1.32 1.26 0.00 1.51 1.56 3.57%
  QoQ % -26.24% 67.42% 4.76% 0.00% 0.00% -3.21% -
  Horiz. % 104.49% 141.67% 84.62% 80.77% 0.00% 96.79% 100.00%
P/EPS 11.20 25.77 12.06 9.95 0.00 15.90 10.65 4.10%
  QoQ % -56.54% 113.68% 21.21% 0.00% 0.00% 49.30% -
  Horiz. % 105.16% 241.97% 113.24% 93.43% 0.00% 149.30% 100.00%
EY 8.93 3.88 8.29 10.05 0.00 6.29 9.39 -3.93%
  QoQ % 130.15% -53.20% -17.51% 0.00% 0.00% -33.01% -
  Horiz. % 95.10% 41.32% 88.29% 107.03% 0.00% 66.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.24 1.45 1.19 1.26 0.00 1.43 1.38 -8.19%
  QoQ % -14.48% 21.85% -5.56% 0.00% 0.00% 3.62% -
  Horiz. % 89.86% 105.07% 86.23% 91.30% 0.00% 103.62% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS