Highlights

[GREENYB] QoQ Annualized Quarter Result on 2010-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Oct-2010  [#1]
Profit Trend QoQ -     -57.07%    YoY -     154.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 48,239 51,390 46,978 32,096 38,494 39,509 30,186 36.80%
  QoQ % -6.13% 9.39% 46.37% -16.62% -2.57% 30.89% -
  Horiz. % 159.81% 170.25% 155.63% 106.33% 127.52% 130.89% 100.00%
PBT 9,576 11,057 9,188 4,460 9,650 11,536 5,520 44.52%
  QoQ % -13.40% 20.35% 106.01% -53.78% -16.35% 108.99% -
  Horiz. % 173.48% 200.31% 166.45% 80.80% 174.82% 208.99% 100.00%
Tax -2,192 -3,020 -2,602 -1,316 -2,326 -2,978 -974 71.99%
  QoQ % 27.42% -16.06% -97.72% 43.42% 21.91% -205.82% -
  Horiz. % 225.05% 310.06% 267.15% 135.11% 238.81% 305.82% 100.00%
NP 7,384 8,037 6,586 3,144 7,324 8,557 4,546 38.30%
  QoQ % -8.13% 22.04% 109.48% -57.07% -14.41% 88.24% -
  Horiz. % 162.43% 176.80% 144.87% 69.16% 161.11% 188.24% 100.00%
NP to SH 7,374 8,037 6,586 3,144 7,324 8,561 4,548 38.14%
  QoQ % -8.25% 22.04% 109.48% -57.07% -14.45% 88.24% -
  Horiz. % 162.14% 176.72% 144.81% 69.13% 161.04% 188.24% 100.00%
Tax Rate 22.89 % 27.31 % 28.32 % 29.51 % 24.10 % 25.82 % 17.64 % 19.03%
  QoQ % -16.18% -3.57% -4.03% 22.45% -6.66% 46.37% -
  Horiz. % 129.76% 154.82% 160.54% 167.29% 136.62% 146.37% 100.00%
Total Cost 40,855 43,353 40,392 28,952 31,170 30,952 25,640 36.54%
  QoQ % -5.76% 7.33% 39.51% -7.12% 0.70% 20.72% -
  Horiz. % 159.34% 169.08% 157.54% 112.92% 121.57% 120.72% 100.00%
Net Worth 46,492 44,969 42,130 42,525 42,020 41,167 36,960 16.58%
  QoQ % 3.39% 6.74% -0.93% 1.20% 2.07% 11.38% -
  Horiz. % 125.79% 121.67% 113.99% 115.06% 113.69% 111.38% 100.00%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 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
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 46,492 44,969 42,130 42,525 42,020 41,167 36,960 16.58%
  QoQ % 3.39% 6.74% -0.93% 1.20% 2.07% 11.38% -
  Horiz. % 125.79% 121.67% 113.99% 115.06% 113.69% 111.38% 100.00%
NOSH 166,879 166,060 165,477 163,750 164,849 165,064 164,782 0.85%
  QoQ % 0.49% 0.35% 1.05% -0.67% -0.13% 0.17% -
  Horiz. % 101.27% 100.78% 100.42% 99.37% 100.04% 100.17% 100.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 15.31 % 15.64 % 14.02 % 9.80 % 19.03 % 21.66 % 15.06 % 1.11%
  QoQ % -2.11% 11.55% 43.06% -48.50% -12.14% 43.82% -
  Horiz. % 101.66% 103.85% 93.09% 65.07% 126.36% 143.82% 100.00%
ROE 15.86 % 17.87 % 15.63 % 7.39 % 17.43 % 20.80 % 12.30 % 18.52%
  QoQ % -11.25% 14.33% 111.50% -57.60% -16.20% 69.11% -
  Horiz. % 128.94% 145.28% 127.07% 60.08% 141.71% 169.11% 100.00%
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 28.91 30.95 28.39 19.60 23.35 23.94 18.32 35.66%
  QoQ % -6.59% 9.02% 44.85% -16.06% -2.46% 30.68% -
  Horiz. % 157.81% 168.94% 154.97% 106.99% 127.46% 130.68% 100.00%
EPS 4.43 4.84 3.98 1.92 4.44 5.19 2.76 37.21%
  QoQ % -8.47% 21.61% 107.29% -56.76% -14.45% 88.04% -
  Horiz. % 160.51% 175.36% 144.20% 69.57% 160.87% 188.04% 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 0.2786 0.2708 0.2546 0.2597 0.2549 0.2494 0.2243 15.60%
  QoQ % 2.88% 6.36% -1.96% 1.88% 2.21% 11.19% -
  Horiz. % 124.21% 120.73% 113.51% 115.78% 113.64% 111.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 14.45 15.40 14.08 9.62 11.53 11.84 9.04 36.83%
  QoQ % -6.17% 9.37% 46.36% -16.57% -2.62% 30.97% -
  Horiz. % 159.85% 170.35% 155.75% 106.42% 127.54% 130.97% 100.00%
EPS 2.21 2.41 1.97 0.94 2.19 2.57 1.36 38.34%
  QoQ % -8.30% 22.34% 109.57% -57.08% -14.79% 88.97% -
  Horiz. % 162.50% 177.21% 144.85% 69.12% 161.03% 188.97% 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 0.1393 0.1347 0.1262 0.1274 0.1259 0.1234 0.1107 16.61%
  QoQ % 3.41% 6.74% -0.94% 1.19% 2.03% 11.47% -
  Horiz. % 125.84% 121.68% 114.00% 115.09% 113.73% 111.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.4200 0.2500 0.2300 0.1600 0.1500 0.1300 0.1200 -
P/RPS 1.45 0.81 0.81 0.82 0.64 0.54 0.66 69.24%
  QoQ % 79.01% 0.00% -1.22% 28.13% 18.52% -18.18% -
  Horiz. % 219.70% 122.73% 122.73% 124.24% 96.97% 81.82% 100.00%
P/EPS 9.50 5.17 5.78 8.33 3.38 2.51 4.35 68.57%
  QoQ % 83.75% -10.55% -30.61% 146.45% 34.66% -42.30% -
  Horiz. % 218.39% 118.85% 132.87% 191.49% 77.70% 57.70% 100.00%
EY 10.52 19.36 17.30 12.00 29.62 39.90 23.00 -40.72%
  QoQ % -45.66% 11.91% 44.17% -59.49% -25.76% 73.48% -
  Horiz. % 45.74% 84.17% 75.22% 52.17% 128.78% 173.48% 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 0.92 0.90 0.62 0.59 0.52 0.53 101.36%
  QoQ % 64.13% 2.22% 45.16% 5.08% 13.46% -1.89% -
  Horiz. % 284.91% 173.58% 169.81% 116.98% 111.32% 98.11% 100.00%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 21/09/11 23/06/11 23/03/11 23/12/10 30/09/10 30/06/10 24/03/10 -
Price 0.1900 0.2400 0.2200 0.1900 0.1500 0.1300 0.1300 -
P/RPS 0.66 0.78 0.77 0.97 0.64 0.54 0.71 -4.76%
  QoQ % -15.38% 1.30% -20.62% 51.56% 18.52% -23.94% -
  Horiz. % 92.96% 109.86% 108.45% 136.62% 90.14% 76.06% 100.00%
P/EPS 4.30 4.96 5.53 9.90 3.38 2.51 4.71 -5.91%
  QoQ % -13.31% -10.31% -44.14% 192.90% 34.66% -46.71% -
  Horiz. % 91.30% 105.31% 117.41% 210.19% 71.76% 53.29% 100.00%
EY 23.26 20.17 18.09 10.11 29.62 39.90 21.23 6.29%
  QoQ % 15.32% 11.50% 78.93% -65.87% -25.76% 87.94% -
  Horiz. % 109.56% 95.01% 85.21% 47.62% 139.52% 187.94% 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 0.68 0.89 0.86 0.73 0.59 0.52 0.58 11.22%
  QoQ % -23.60% 3.49% 17.81% 23.73% 13.46% -10.34% -
  Horiz. % 117.24% 153.45% 148.28% 125.86% 101.72% 89.66% 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
 
 

468  431  633  1023 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.395+0.025 
 AT 0.170.00 
 PA 0.195+0.01 
 PA-WB 0.13+0.02 
 JAKS 0.69+0.015 
 DNEX 0.295+0.015 
 KSTAR 0.12-0.025 
 DNEX-WD 0.055-0.005 
 SCIB 2.96+0.42 
 VIVOCOM 0.945+0.11 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS