Highlights

[GREENYB] QoQ Annualized Quarter Result on 2013-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 18-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend QoQ -     -21.81%    YoY -     -36.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
Revenue 51,992 49,272 35,484 47,770 52,992 47,400 47,400 7.72%
  QoQ % 5.52% 38.86% -25.72% -9.85% 11.80% 0.00% -
  Horiz. % 109.69% 103.95% 74.86% 100.78% 111.80% 100.00% 100.00%
PBT 9,890 9,840 4,312 7,315 8,944 6,558 6,558 39.15%
  QoQ % 0.51% 128.20% -41.05% -18.21% 36.38% 0.00% -
  Horiz. % 150.82% 150.05% 65.75% 111.54% 136.38% 100.00% 100.00%
Tax -2,628 -2,690 -1,268 -2,071 -2,237 -2,046 -2,046 22.29%
  QoQ % 2.30% -112.15% 38.77% 7.43% -9.35% 0.00% -
  Horiz. % 128.45% 131.48% 61.97% 101.22% 109.35% 100.00% 100.00%
NP 7,262 7,150 3,044 5,244 6,706 4,512 4,512 46.62%
  QoQ % 1.58% 134.89% -41.95% -21.81% 48.64% 0.00% -
  Horiz. % 160.96% 158.47% 67.46% 116.22% 148.64% 100.00% 100.00%
NP to SH 7,262 7,150 3,044 5,244 6,706 4,512 4,512 46.62%
  QoQ % 1.58% 134.89% -41.95% -21.81% 48.64% 0.00% -
  Horiz. % 160.96% 158.47% 67.46% 116.22% 148.64% 100.00% 100.00%
Tax Rate 26.57 % 27.34 % 29.41 % 28.31 % 25.01 % 31.20 % 31.20 % -12.12%
  QoQ % -2.82% -7.04% 3.89% 13.19% -19.84% 0.00% -
  Horiz. % 85.16% 87.63% 94.26% 90.74% 80.16% 100.00% 100.00%
Total Cost 44,729 42,122 32,440 42,526 46,285 42,888 42,888 3.44%
  QoQ % 6.19% 29.85% -23.72% -8.12% 7.92% 0.00% -
  Horiz. % 104.29% 98.21% 75.64% 99.16% 107.92% 100.00% 100.00%
Net Worth 55,400 64,578 54,065 53,157 53,098 - 50,327 8.03%
  QoQ % -14.21% 19.44% 1.71% 0.11% 0.00% 0.00% -
  Horiz. % 110.08% 128.32% 107.43% 105.62% 105.50% 0.00% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 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
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
Net Worth 55,400 64,578 54,065 53,157 53,098 - 50,327 8.03%
  QoQ % -14.21% 19.44% 1.71% 0.11% 0.00% 0.00% -
  Horiz. % 110.08% 128.32% 107.43% 105.62% 105.50% 0.00% 100.00%
NOSH 333,740 333,740 333,740 332,857 333,740 333,740 333,740 -
  QoQ % 0.00% 0.00% 0.27% -0.26% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.74% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
NP Margin 13.97 % 14.51 % 8.58 % 10.98 % 12.66 % 9.52 % 9.52 % 36.12%
  QoQ % -3.72% 69.11% -21.86% -13.27% 32.98% 0.00% -
  Horiz. % 146.74% 152.42% 90.13% 115.34% 132.98% 100.00% 100.00%
ROE 13.11 % 11.07 % 5.63 % 9.87 % 12.63 % - % 8.97 % 35.68%
  QoQ % 18.43% 96.63% -42.96% -21.85% 0.00% 0.00% -
  Horiz. % 146.15% 123.41% 62.76% 110.03% 140.80% 0.00% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
RPS 15.58 14.76 10.63 14.35 15.88 14.20 14.20 7.74%
  QoQ % 5.56% 38.85% -25.92% -9.63% 11.83% 0.00% -
  Horiz. % 109.72% 103.94% 74.86% 101.06% 111.83% 100.00% 100.00%
EPS 2.17 2.14 0.92 1.57 2.01 1.36 1.36 45.59%
  QoQ % 1.40% 132.61% -41.40% -21.89% 47.79% 0.00% -
  Horiz. % 159.56% 157.35% 67.65% 115.44% 147.79% 100.00% 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 0.1660 0.1935 0.1620 0.1597 0.1591 - 0.1508 8.03%
  QoQ % -14.21% 19.44% 1.44% 0.38% 0.00% 0.00% -
  Horiz. % 110.08% 128.32% 107.43% 105.90% 105.50% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
RPS 15.58 14.76 10.63 14.31 15.88 14.20 14.20 7.74%
  QoQ % 5.56% 38.85% -25.72% -9.89% 11.83% 0.00% -
  Horiz. % 109.72% 103.94% 74.86% 100.77% 111.83% 100.00% 100.00%
EPS 2.17 2.14 0.92 1.57 2.01 1.36 1.36 45.59%
  QoQ % 1.40% 132.61% -41.40% -21.89% 47.79% 0.00% -
  Horiz. % 159.56% 157.35% 67.65% 115.44% 147.79% 100.00% 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 0.1660 0.1935 0.1620 0.1593 0.1591 - 0.1508 8.03%
  QoQ % -14.21% 19.44% 1.69% 0.13% 0.00% 0.00% -
  Horiz. % 110.08% 128.32% 107.43% 105.64% 105.50% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 -
Price 0.2500 0.2050 0.2000 0.1950 0.1900 0.2000 0.2150 -
P/RPS 1.60 1.39 1.88 1.36 1.20 1.41 1.51 4.76%
  QoQ % 15.11% -26.06% 38.24% 13.33% -14.89% -6.62% -
  Horiz. % 105.96% 92.05% 124.50% 90.07% 79.47% 93.38% 100.00%
P/EPS 11.49 9.57 21.93 12.38 9.45 14.79 15.90 -22.98%
  QoQ % 20.06% -56.36% 77.14% 31.01% -36.11% -6.98% -
  Horiz. % 72.26% 60.19% 137.92% 77.86% 59.43% 93.02% 100.00%
EY 8.70 10.45 4.56 8.08 10.58 6.76 6.29 29.79%
  QoQ % -16.75% 129.17% -43.56% -23.63% 56.51% 7.47% -
  Horiz. % 138.31% 166.14% 72.50% 128.46% 168.20% 107.47% 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 1.51 1.06 1.23 1.22 1.19 0.00 1.43 4.47%
  QoQ % 42.45% -13.82% 0.82% 2.52% 0.00% 0.00% -
  Horiz. % 105.59% 74.13% 86.01% 85.31% 83.22% 0.00% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
Date 24/06/14 24/03/14 18/12/13 18/09/13 20/06/13 - 21/03/13 -
Price 0.2850 0.2400 0.2350 0.1900 0.2000 0.0000 0.2150 -
P/RPS 1.83 1.63 2.21 1.32 1.26 0.00 1.51 16.71%
  QoQ % 12.27% -26.24% 67.42% 4.76% 0.00% 0.00% -
  Horiz. % 121.19% 107.95% 146.36% 87.42% 83.44% 0.00% 100.00%
P/EPS 13.10 11.20 25.77 12.06 9.95 0.00 15.90 -14.42%
  QoQ % 16.96% -56.54% 113.68% 21.21% 0.00% 0.00% -
  Horiz. % 82.39% 70.44% 162.08% 75.85% 62.58% 0.00% 100.00%
EY 7.64 8.93 3.88 8.29 10.05 0.00 6.29 16.92%
  QoQ % -14.45% 130.15% -53.20% -17.51% 0.00% 0.00% -
  Horiz. % 121.46% 141.97% 61.69% 131.80% 159.78% 0.00% 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 1.72 1.24 1.45 1.19 1.26 0.00 1.43 16.00%
  QoQ % 38.71% -14.48% 21.85% -5.56% 0.00% 0.00% -
  Horiz. % 120.28% 86.71% 101.40% 83.22% 88.11% 0.00% 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.
 


 

142  106  381  1634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.0850.00 
 DYNACIA-PA 0.0450.00 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.07-0.055 
 XDL 0.110.00 
 EKOVEST 0.825+0.015 
 ARMADA 0.48+0.015 
 AT 0.050.00 
 HSI-C7J 0.12+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers