Highlights

[GREENYB] QoQ Annualized Quarter Result on 2013-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 18-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Oct-2013  [#1]
Profit Trend QoQ -     -41.95%    YoY -     -55.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Revenue 51,729 51,992 49,272 35,484 47,770 52,992 47,400 6.77%
  QoQ % -0.51% 5.52% 38.86% -25.72% -9.85% 11.80% -
  Horiz. % 109.13% 109.69% 103.95% 74.86% 100.78% 111.80% 100.00%
PBT 8,857 9,890 9,840 4,312 7,315 8,944 6,558 25.26%
  QoQ % -10.45% 0.51% 128.20% -41.05% -18.21% 36.38% -
  Horiz. % 135.06% 150.82% 150.05% 65.75% 111.54% 136.38% 100.00%
Tax -2,366 -2,628 -2,690 -1,268 -2,071 -2,237 -2,046 11.51%
  QoQ % 9.97% 2.30% -112.15% 38.77% 7.43% -9.35% -
  Horiz. % 115.64% 128.45% 131.48% 61.97% 101.22% 109.35% 100.00%
NP 6,491 7,262 7,150 3,044 5,244 6,706 4,512 31.33%
  QoQ % -10.63% 1.58% 134.89% -41.95% -21.81% 48.64% -
  Horiz. % 143.86% 160.96% 158.47% 67.46% 116.22% 148.64% 100.00%
NP to SH 6,491 7,262 7,150 3,044 5,244 6,706 4,512 31.33%
  QoQ % -10.63% 1.58% 134.89% -41.95% -21.81% 48.64% -
  Horiz. % 143.86% 160.96% 158.47% 67.46% 116.22% 148.64% 100.00%
Tax Rate 26.71 % 26.57 % 27.34 % 29.41 % 28.31 % 25.01 % 31.20 % -10.99%
  QoQ % 0.53% -2.82% -7.04% 3.89% 13.19% -19.84% -
  Horiz. % 85.61% 85.16% 87.63% 94.26% 90.74% 80.16% 100.00%
Total Cost 45,238 44,729 42,122 32,440 42,526 46,285 42,888 4.08%
  QoQ % 1.14% 6.19% 29.85% -23.72% -8.12% 7.92% -
  Horiz. % 105.48% 104.29% 98.21% 75.64% 99.16% 107.92% 100.00%
Net Worth 56,565 55,400 64,578 54,065 53,157 53,098 - -
  QoQ % 2.10% -14.21% 19.44% 1.71% 0.11% 0.00% -
  Horiz. % 106.53% 104.34% 121.62% 101.82% 100.11% 100.00% -
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 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
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Net Worth 56,565 55,400 64,578 54,065 53,157 53,098 - -
  QoQ % 2.10% -14.21% 19.44% 1.71% 0.11% 0.00% -
  Horiz. % 106.53% 104.34% 121.62% 101.82% 100.11% 100.00% -
NOSH 334,308 333,740 333,740 333,740 332,857 333,740 333,740 0.13%
  QoQ % 0.17% 0.00% 0.00% 0.27% -0.26% 0.00% -
  Horiz. % 100.17% 100.00% 100.00% 100.00% 99.74% 100.00% 100.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
NP Margin 12.55 % 13.97 % 14.51 % 8.58 % 10.98 % 12.66 % 9.52 % 23.01%
  QoQ % -10.16% -3.72% 69.11% -21.86% -13.27% 32.98% -
  Horiz. % 131.83% 146.74% 152.42% 90.13% 115.34% 132.98% 100.00%
ROE 11.48 % 13.11 % 11.07 % 5.63 % 9.87 % 12.63 % - % -
  QoQ % -12.43% 18.43% 96.63% -42.96% -21.85% 0.00% -
  Horiz. % 90.89% 103.80% 87.65% 44.58% 78.15% 100.00% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
RPS 15.47 15.58 14.76 10.63 14.35 15.88 14.20 6.63%
  QoQ % -0.71% 5.56% 38.85% -25.92% -9.63% 11.83% -
  Horiz. % 108.94% 109.72% 103.94% 74.86% 101.06% 111.83% 100.00%
EPS 1.95 2.17 2.14 0.92 1.57 2.01 1.36 31.01%
  QoQ % -10.14% 1.40% 132.61% -41.40% -21.89% 47.79% -
  Horiz. % 143.38% 159.56% 157.35% 67.65% 115.44% 147.79% 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 0.1692 0.1660 0.1935 0.1620 0.1597 0.1591 - -
  QoQ % 1.93% -14.21% 19.44% 1.44% 0.38% 0.00% -
  Horiz. % 106.35% 104.34% 121.62% 101.82% 100.38% 100.00% -
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
RPS 15.50 15.58 14.76 10.63 14.31 15.88 14.20 6.79%
  QoQ % -0.51% 5.56% 38.85% -25.72% -9.89% 11.83% -
  Horiz. % 109.15% 109.72% 103.94% 74.86% 100.77% 111.83% 100.00%
EPS 1.94 2.17 2.14 0.92 1.57 2.01 1.36 30.50%
  QoQ % -10.60% 1.40% 132.61% -41.40% -21.89% 47.79% -
  Horiz. % 142.65% 159.56% 157.35% 67.65% 115.44% 147.79% 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 0.1695 0.1660 0.1935 0.1620 0.1593 0.1591 - -
  QoQ % 2.11% -14.21% 19.44% 1.69% 0.13% 0.00% -
  Horiz. % 106.54% 104.34% 121.62% 101.82% 100.13% 100.00% -
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 29/03/13 -
Price 0.3350 0.2500 0.2050 0.2000 0.1950 0.1900 0.2000 -
P/RPS 2.17 1.60 1.39 1.88 1.36 1.20 1.41 38.14%
  QoQ % 35.62% 15.11% -26.06% 38.24% 13.33% -14.89% -
  Horiz. % 153.90% 113.48% 98.58% 133.33% 96.45% 85.11% 100.00%
P/EPS 17.25 11.49 9.57 21.93 12.38 9.45 14.79 12.22%
  QoQ % 50.13% 20.06% -56.36% 77.14% 31.01% -36.11% -
  Horiz. % 116.63% 77.69% 64.71% 148.28% 83.71% 63.89% 100.00%
EY 5.80 8.70 10.45 4.56 8.08 10.58 6.76 -10.85%
  QoQ % -33.33% -16.75% 129.17% -43.56% -23.63% 56.51% -
  Horiz. % 85.80% 128.70% 154.59% 67.46% 119.53% 156.51% 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 1.98 1.51 1.06 1.23 1.22 1.19 0.00 -
  QoQ % 31.13% 42.45% -13.82% 0.82% 2.52% 0.00% -
  Horiz. % 166.39% 126.89% 89.08% 103.36% 102.52% 100.00% -
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Date 29/09/14 24/06/14 24/03/14 18/12/13 18/09/13 20/06/13 - -
Price 0.4400 0.2850 0.2400 0.2350 0.1900 0.2000 0.0000 -
P/RPS 2.84 1.83 1.63 2.21 1.32 1.26 0.00 -
  QoQ % 55.19% 12.27% -26.24% 67.42% 4.76% 0.00% -
  Horiz. % 225.40% 145.24% 129.37% 175.40% 104.76% 100.00% -
P/EPS 22.66 13.10 11.20 25.77 12.06 9.95 0.00 -
  QoQ % 72.98% 16.96% -56.54% 113.68% 21.21% 0.00% -
  Horiz. % 227.74% 131.66% 112.56% 258.99% 121.21% 100.00% -
EY 4.41 7.64 8.93 3.88 8.29 10.05 0.00 -
  QoQ % -42.28% -14.45% 130.15% -53.20% -17.51% 0.00% -
  Horiz. % 43.88% 76.02% 88.86% 38.61% 82.49% 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 2.60 1.72 1.24 1.45 1.19 1.26 0.00 -
  QoQ % 51.16% 38.71% -14.48% 21.85% -5.56% 0.00% -
  Horiz. % 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers