Highlights

[GREENYB] QoQ Annualized Quarter Result on 2014-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jan-2014  [#2]
Profit Trend QoQ -     134.89%    YoY -     58.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 28,208 51,729 51,992 49,272 35,484 47,770 52,992 -34.24%
  QoQ % -45.47% -0.51% 5.52% 38.86% -25.72% -9.85% -
  Horiz. % 53.23% 97.62% 98.11% 92.98% 66.96% 90.15% 100.00%
PBT 480 8,857 9,890 9,840 4,312 7,315 8,944 -85.70%
  QoQ % -94.58% -10.45% 0.51% 128.20% -41.05% -18.21% -
  Horiz. % 5.37% 99.03% 110.58% 110.02% 48.21% 81.79% 100.00%
Tax -240 -2,366 -2,628 -2,690 -1,268 -2,071 -2,237 -77.33%
  QoQ % 89.86% 9.97% 2.30% -112.15% 38.77% 7.43% -
  Horiz. % 10.73% 105.75% 117.46% 120.23% 56.67% 92.57% 100.00%
NP 240 6,491 7,262 7,150 3,044 5,244 6,706 -89.07%
  QoQ % -96.30% -10.63% 1.58% 134.89% -41.95% -21.81% -
  Horiz. % 3.58% 96.78% 108.29% 106.61% 45.39% 78.19% 100.00%
NP to SH 240 6,491 7,262 7,150 3,044 5,244 6,706 -89.07%
  QoQ % -96.30% -10.63% 1.58% 134.89% -41.95% -21.81% -
  Horiz. % 3.58% 96.78% 108.29% 106.61% 45.39% 78.19% 100.00%
Tax Rate 50.00 % 26.71 % 26.57 % 27.34 % 29.41 % 28.31 % 25.01 % 58.50%
  QoQ % 87.20% 0.53% -2.82% -7.04% 3.89% 13.19% -
  Horiz. % 199.92% 106.80% 106.24% 109.32% 117.59% 113.19% 100.00%
Total Cost 27,968 45,238 44,729 42,122 32,440 42,526 46,285 -28.46%
  QoQ % -38.18% 1.14% 6.19% 29.85% -23.72% -8.12% -
  Horiz. % 60.43% 97.74% 96.64% 91.01% 70.09% 91.88% 100.00%
Net Worth 56,535 56,565 55,400 64,578 54,065 53,157 53,098 4.26%
  QoQ % -0.05% 2.10% -14.21% 19.44% 1.71% 0.11% -
  Horiz. % 106.47% 106.53% 104.34% 121.62% 101.82% 100.11% 100.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 266 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 111.25 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 56,535 56,565 55,400 64,578 54,065 53,157 53,098 4.26%
  QoQ % -0.05% 2.10% -14.21% 19.44% 1.71% 0.11% -
  Horiz. % 106.47% 106.53% 104.34% 121.62% 101.82% 100.11% 100.00%
NOSH 333,740 334,308 333,740 333,740 333,740 332,857 333,740 -
  QoQ % -0.17% 0.17% 0.00% 0.00% 0.27% -0.26% -
  Horiz. % 100.00% 100.17% 100.00% 100.00% 100.00% 99.74% 100.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 0.85 % 12.55 % 13.97 % 14.51 % 8.58 % 10.98 % 12.66 % -83.40%
  QoQ % -93.23% -10.16% -3.72% 69.11% -21.86% -13.27% -
  Horiz. % 6.71% 99.13% 110.35% 114.61% 67.77% 86.73% 100.00%
ROE 0.42 % 11.48 % 13.11 % 11.07 % 5.63 % 9.87 % 12.63 % -89.59%
  QoQ % -96.34% -12.43% 18.43% 96.63% -42.96% -21.85% -
  Horiz. % 3.33% 90.89% 103.80% 87.65% 44.58% 78.15% 100.00%
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 8.45 15.47 15.58 14.76 10.63 14.35 15.88 -34.26%
  QoQ % -45.38% -0.71% 5.56% 38.85% -25.92% -9.63% -
  Horiz. % 53.21% 97.42% 98.11% 92.95% 66.94% 90.37% 100.00%
EPS 0.08 1.95 2.17 2.14 0.92 1.57 2.01 -88.27%
  QoQ % -95.90% -10.14% 1.40% 132.61% -41.40% -21.89% -
  Horiz. % 3.98% 97.01% 107.96% 106.47% 45.77% 78.11% 100.00%
DPS 0.08 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. % 100.00% - - - - - -
NAPS 0.1694 0.1692 0.1660 0.1935 0.1620 0.1597 0.1591 4.26%
  QoQ % 0.12% 1.93% -14.21% 19.44% 1.44% 0.38% -
  Horiz. % 106.47% 106.35% 104.34% 121.62% 101.82% 100.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 8.45 15.50 15.58 14.76 10.63 14.31 15.88 -34.26%
  QoQ % -45.48% -0.51% 5.56% 38.85% -25.72% -9.89% -
  Horiz. % 53.21% 97.61% 98.11% 92.95% 66.94% 90.11% 100.00%
EPS 0.08 1.94 2.17 2.14 0.92 1.57 2.01 -88.27%
  QoQ % -95.88% -10.60% 1.40% 132.61% -41.40% -21.89% -
  Horiz. % 3.98% 96.52% 107.96% 106.47% 45.77% 78.11% 100.00%
DPS 0.08 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. % 100.00% - - - - - -
NAPS 0.1694 0.1695 0.1660 0.1935 0.1620 0.1593 0.1591 4.26%
  QoQ % -0.06% 2.11% -14.21% 19.44% 1.69% 0.13% -
  Horiz. % 106.47% 106.54% 104.34% 121.62% 101.82% 100.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.4550 0.3350 0.2500 0.2050 0.2000 0.1950 0.1900 -
P/RPS 5.38 2.17 1.60 1.39 1.88 1.36 1.20 171.15%
  QoQ % 147.93% 35.62% 15.11% -26.06% 38.24% 13.33% -
  Horiz. % 448.33% 180.83% 133.33% 115.83% 156.67% 113.33% 100.00%
P/EPS 632.72 17.25 11.49 9.57 21.93 12.38 9.45 1,536.29%
  QoQ % 3,567.94% 50.13% 20.06% -56.36% 77.14% 31.01% -
  Horiz. % 6,695.45% 182.54% 121.59% 101.27% 232.06% 131.01% 100.00%
EY 0.16 5.80 8.70 10.45 4.56 8.08 10.58 -93.84%
  QoQ % -97.24% -33.33% -16.75% 129.17% -43.56% -23.63% -
  Horiz. % 1.51% 54.82% 82.23% 98.77% 43.10% 76.37% 100.00%
DY 0.18 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. % 100.00% - - - - - -
P/NAPS 2.69 1.98 1.51 1.06 1.23 1.22 1.19 71.99%
  QoQ % 35.86% 31.13% 42.45% -13.82% 0.82% 2.52% -
  Horiz. % 226.05% 166.39% 126.89% 89.08% 103.36% 102.52% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 23/12/14 29/09/14 24/06/14 24/03/14 18/12/13 18/09/13 20/06/13 -
Price 0.3450 0.4400 0.2850 0.2400 0.2350 0.1900 0.2000 -
P/RPS 4.08 2.84 1.83 1.63 2.21 1.32 1.26 118.41%
  QoQ % 43.66% 55.19% 12.27% -26.24% 67.42% 4.76% -
  Horiz. % 323.81% 225.40% 145.24% 129.37% 175.40% 104.76% 100.00%
P/EPS 479.75 22.66 13.10 11.20 25.77 12.06 9.95 1,215.41%
  QoQ % 2,017.17% 72.98% 16.96% -56.54% 113.68% 21.21% -
  Horiz. % 4,821.61% 227.74% 131.66% 112.56% 258.99% 121.21% 100.00%
EY 0.21 4.41 7.64 8.93 3.88 8.29 10.05 -92.36%
  QoQ % -95.24% -42.28% -14.45% 130.15% -53.20% -17.51% -
  Horiz. % 2.09% 43.88% 76.02% 88.86% 38.61% 82.49% 100.00%
DY 0.23 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. % 100.00% - - - - - -
P/NAPS 2.04 2.60 1.72 1.24 1.45 1.19 1.26 37.76%
  QoQ % -21.54% 51.16% 38.71% -14.48% 21.85% -5.56% -
  Horiz. % 161.90% 206.35% 136.51% 98.41% 115.08% 94.44% 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.
 


 

350  355  471  1093 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 ARMADA 0.485+0.025 
 DGB-WB 0.01-0.005 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers