Highlights

[GREENYB] QoQ Annualized Quarter Result on 2014-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 30-Apr-2014  [#3]
Profit Trend QoQ -     1.58%    YoY -     8.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 31,564 28,208 51,729 51,992 49,272 35,484 47,770 -24.08%
  QoQ % 11.90% -45.47% -0.51% 5.52% 38.86% -25.72% -
  Horiz. % 66.07% 59.05% 108.29% 108.84% 103.14% 74.28% 100.00%
PBT 3,220 480 8,857 9,890 9,840 4,312 7,315 -42.05%
  QoQ % 570.83% -94.58% -10.45% 0.51% 128.20% -41.05% -
  Horiz. % 44.02% 6.56% 121.08% 135.21% 134.52% 58.95% 100.00%
Tax -960 -240 -2,366 -2,628 -2,690 -1,268 -2,071 -40.02%
  QoQ % -300.00% 89.86% 9.97% 2.30% -112.15% 38.77% -
  Horiz. % 46.35% 11.59% 114.24% 126.90% 129.89% 61.23% 100.00%
NP 2,260 240 6,491 7,262 7,150 3,044 5,244 -42.86%
  QoQ % 841.67% -96.30% -10.63% 1.58% 134.89% -41.95% -
  Horiz. % 43.10% 4.58% 123.78% 138.49% 136.35% 58.05% 100.00%
NP to SH 2,260 240 6,491 7,262 7,150 3,044 5,244 -42.86%
  QoQ % 841.67% -96.30% -10.63% 1.58% 134.89% -41.95% -
  Horiz. % 43.10% 4.58% 123.78% 138.49% 136.35% 58.05% 100.00%
Tax Rate 29.81 % 50.00 % 26.71 % 26.57 % 27.34 % 29.41 % 28.31 % 3.49%
  QoQ % -40.38% 87.20% 0.53% -2.82% -7.04% 3.89% -
  Horiz. % 105.30% 176.62% 94.35% 93.85% 96.57% 103.89% 100.00%
Total Cost 29,304 27,968 45,238 44,729 42,122 32,440 42,526 -21.93%
  QoQ % 4.78% -38.18% 1.14% 6.19% 29.85% -23.72% -
  Horiz. % 68.91% 65.77% 106.38% 105.18% 99.05% 76.28% 100.00%
Net Worth 53,999 56,535 56,565 55,400 64,578 54,065 53,157 1.05%
  QoQ % -4.49% -0.05% 2.10% -14.21% 19.44% 1.71% -
  Horiz. % 101.58% 106.36% 106.41% 104.22% 121.49% 101.71% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - 266 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 111.25 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 53,999 56,535 56,565 55,400 64,578 54,065 53,157 1.05%
  QoQ % -4.49% -0.05% 2.10% -14.21% 19.44% 1.71% -
  Horiz. % 101.58% 106.36% 106.41% 104.22% 121.49% 101.71% 100.00%
NOSH 333,740 333,740 334,308 333,740 333,740 333,740 332,857 0.18%
  QoQ % 0.00% -0.17% 0.17% 0.00% 0.00% 0.27% -
  Horiz. % 100.27% 100.27% 100.44% 100.27% 100.27% 100.27% 100.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 7.16 % 0.85 % 12.55 % 13.97 % 14.51 % 8.58 % 10.98 % -24.74%
  QoQ % 742.35% -93.23% -10.16% -3.72% 69.11% -21.86% -
  Horiz. % 65.21% 7.74% 114.30% 127.23% 132.15% 78.14% 100.00%
ROE 4.19 % 0.42 % 11.48 % 13.11 % 11.07 % 5.63 % 9.87 % -43.43%
  QoQ % 897.62% -96.34% -12.43% 18.43% 96.63% -42.96% -
  Horiz. % 42.45% 4.26% 116.31% 132.83% 112.16% 57.04% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 9.46 8.45 15.47 15.58 14.76 10.63 14.35 -24.20%
  QoQ % 11.95% -45.38% -0.71% 5.56% 38.85% -25.92% -
  Horiz. % 65.92% 58.89% 107.80% 108.57% 102.86% 74.08% 100.00%
EPS 0.68 0.08 1.95 2.17 2.14 0.92 1.57 -42.67%
  QoQ % 750.00% -95.90% -10.14% 1.40% 132.61% -41.40% -
  Horiz. % 43.31% 5.10% 124.20% 138.22% 136.31% 58.60% 100.00%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1618 0.1694 0.1692 0.1660 0.1935 0.1620 0.1597 0.87%
  QoQ % -4.49% 0.12% 1.93% -14.21% 19.44% 1.44% -
  Horiz. % 101.31% 106.07% 105.95% 103.94% 121.16% 101.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 9.46 8.45 15.50 15.58 14.76 10.63 14.31 -24.06%
  QoQ % 11.95% -45.48% -0.51% 5.56% 38.85% -25.72% -
  Horiz. % 66.11% 59.05% 108.32% 108.87% 103.14% 74.28% 100.00%
EPS 0.68 0.08 1.94 2.17 2.14 0.92 1.57 -42.67%
  QoQ % 750.00% -95.88% -10.60% 1.40% 132.61% -41.40% -
  Horiz. % 43.31% 5.10% 123.57% 138.22% 136.31% 58.60% 100.00%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1618 0.1694 0.1695 0.1660 0.1935 0.1620 0.1593 1.04%
  QoQ % -4.49% -0.06% 2.11% -14.21% 19.44% 1.69% -
  Horiz. % 101.57% 106.34% 106.40% 104.21% 121.47% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.3250 0.4550 0.3350 0.2500 0.2050 0.2000 0.1950 -
P/RPS 3.44 5.38 2.17 1.60 1.39 1.88 1.36 85.33%
  QoQ % -36.06% 147.93% 35.62% 15.11% -26.06% 38.24% -
  Horiz. % 252.94% 395.59% 159.56% 117.65% 102.21% 138.24% 100.00%
P/EPS 47.99 632.72 17.25 11.49 9.57 21.93 12.38 146.16%
  QoQ % -92.42% 3,567.94% 50.13% 20.06% -56.36% 77.14% -
  Horiz. % 387.64% 5,110.82% 139.34% 92.81% 77.30% 177.14% 100.00%
EY 2.08 0.16 5.80 8.70 10.45 4.56 8.08 -59.43%
  QoQ % 1,200.00% -97.24% -33.33% -16.75% 129.17% -43.56% -
  Horiz. % 25.74% 1.98% 71.78% 107.67% 129.33% 56.44% 100.00%
DY 0.00 0.18 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.01 2.69 1.98 1.51 1.06 1.23 1.22 39.37%
  QoQ % -25.28% 35.86% 31.13% 42.45% -13.82% 0.82% -
  Horiz. % 164.75% 220.49% 162.30% 123.77% 86.89% 100.82% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 19/03/15 23/12/14 29/09/14 24/06/14 24/03/14 18/12/13 18/09/13 -
Price 0.2900 0.3450 0.4400 0.2850 0.2400 0.2350 0.1900 -
P/RPS 3.07 4.08 2.84 1.83 1.63 2.21 1.32 75.27%
  QoQ % -24.75% 43.66% 55.19% 12.27% -26.24% 67.42% -
  Horiz. % 232.58% 309.09% 215.15% 138.64% 123.48% 167.42% 100.00%
P/EPS 42.83 479.75 22.66 13.10 11.20 25.77 12.06 132.24%
  QoQ % -91.07% 2,017.17% 72.98% 16.96% -56.54% 113.68% -
  Horiz. % 355.14% 3,978.03% 187.89% 108.62% 92.87% 213.68% 100.00%
EY 2.34 0.21 4.41 7.64 8.93 3.88 8.29 -56.87%
  QoQ % 1,014.29% -95.24% -42.28% -14.45% 130.15% -53.20% -
  Horiz. % 28.23% 2.53% 53.20% 92.16% 107.72% 46.80% 100.00%
DY 0.00 0.23 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.79 2.04 2.60 1.72 1.24 1.45 1.19 31.18%
  QoQ % -12.25% -21.54% 51.16% 38.71% -14.48% 21.85% -
  Horiz. % 150.42% 171.43% 218.49% 144.54% 104.20% 121.85% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers