Highlights

[GREENYB] QoQ Annualized Quarter Result on 2014-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Oct-2014  [#1]
Profit Trend QoQ -     -96.30%    YoY -     -92.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 44,255 38,841 31,564 28,208 51,729 51,992 49,272 -6.93%
  QoQ % 13.94% 23.06% 11.90% -45.47% -0.51% 5.52% -
  Horiz. % 89.82% 78.83% 64.06% 57.25% 104.99% 105.52% 100.00%
PBT 5,979 4,920 3,220 480 8,857 9,890 9,840 -28.33%
  QoQ % 21.52% 52.80% 570.83% -94.58% -10.45% 0.51% -
  Horiz. % 60.76% 50.00% 32.72% 4.88% 90.01% 100.51% 100.00%
Tax -1,582 -1,369 -960 -240 -2,366 -2,628 -2,690 -29.87%
  QoQ % -15.53% -42.64% -300.00% 89.86% 9.97% 2.30% -
  Horiz. % 58.81% 50.90% 35.69% 8.92% 87.96% 97.70% 100.00%
NP 4,397 3,550 2,260 240 6,491 7,262 7,150 -27.75%
  QoQ % 23.84% 57.11% 841.67% -96.30% -10.63% 1.58% -
  Horiz. % 61.50% 49.66% 31.61% 3.36% 90.78% 101.58% 100.00%
NP to SH 4,397 3,550 2,260 240 6,491 7,262 7,150 -27.75%
  QoQ % 23.84% 57.11% 841.67% -96.30% -10.63% 1.58% -
  Horiz. % 61.50% 49.66% 31.61% 3.36% 90.78% 101.58% 100.00%
Tax Rate 26.46 % 27.83 % 29.81 % 50.00 % 26.71 % 26.57 % 27.34 % -2.16%
  QoQ % -4.92% -6.64% -40.38% 87.20% 0.53% -2.82% -
  Horiz. % 96.78% 101.79% 109.03% 182.88% 97.70% 97.18% 100.00%
Total Cost 39,858 35,290 29,304 27,968 45,238 44,729 42,122 -3.63%
  QoQ % 12.94% 20.43% 4.78% -38.18% 1.14% 6.19% -
  Horiz. % 94.63% 83.78% 69.57% 66.40% 107.40% 106.19% 100.00%
Net Worth 57,160 55,534 53,999 56,535 56,565 55,400 64,578 -7.83%
  QoQ % 2.93% 2.84% -4.49% -0.05% 2.10% -14.21% -
  Horiz. % 88.51% 85.99% 83.62% 87.55% 87.59% 85.79% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - 266 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 111.25 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 57,160 55,534 53,999 56,535 56,565 55,400 64,578 -7.83%
  QoQ % 2.93% 2.84% -4.49% -0.05% 2.10% -14.21% -
  Horiz. % 88.51% 85.99% 83.62% 87.55% 87.59% 85.79% 100.00%
NOSH 333,106 333,740 333,740 333,740 334,308 333,740 333,740 -0.13%
  QoQ % -0.19% 0.00% 0.00% -0.17% 0.17% 0.00% -
  Horiz. % 99.81% 100.00% 100.00% 100.00% 100.17% 100.00% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 9.94 % 9.14 % 7.16 % 0.85 % 12.55 % 13.97 % 14.51 % -22.34%
  QoQ % 8.75% 27.65% 742.35% -93.23% -10.16% -3.72% -
  Horiz. % 68.50% 62.99% 49.35% 5.86% 86.49% 96.28% 100.00%
ROE 7.69 % 6.39 % 4.19 % 0.42 % 11.48 % 13.11 % 11.07 % -21.62%
  QoQ % 20.34% 52.51% 897.62% -96.34% -12.43% 18.43% -
  Horiz. % 69.47% 57.72% 37.85% 3.79% 103.70% 118.43% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 13.29 11.64 9.46 8.45 15.47 15.58 14.76 -6.77%
  QoQ % 14.18% 23.04% 11.95% -45.38% -0.71% 5.56% -
  Horiz. % 90.04% 78.86% 64.09% 57.25% 104.81% 105.56% 100.00%
EPS 1.32 1.07 0.68 0.08 1.95 2.17 2.14 -27.60%
  QoQ % 23.36% 57.35% 750.00% -95.90% -10.14% 1.40% -
  Horiz. % 61.68% 50.00% 31.78% 3.74% 91.12% 101.40% 100.00%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1716 0.1664 0.1618 0.1694 0.1692 0.1660 0.1935 -7.72%
  QoQ % 3.12% 2.84% -4.49% 0.12% 1.93% -14.21% -
  Horiz. % 88.68% 85.99% 83.62% 87.55% 87.44% 85.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 13.26 11.64 9.46 8.45 15.50 15.58 14.76 -6.91%
  QoQ % 13.92% 23.04% 11.95% -45.48% -0.51% 5.56% -
  Horiz. % 89.84% 78.86% 64.09% 57.25% 105.01% 105.56% 100.00%
EPS 1.32 1.07 0.68 0.08 1.94 2.17 2.14 -27.60%
  QoQ % 23.36% 57.35% 750.00% -95.88% -10.60% 1.40% -
  Horiz. % 61.68% 50.00% 31.78% 3.74% 90.65% 101.40% 100.00%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1713 0.1664 0.1618 0.1694 0.1695 0.1660 0.1935 -7.82%
  QoQ % 2.94% 2.84% -4.49% -0.06% 2.11% -14.21% -
  Horiz. % 88.53% 85.99% 83.62% 87.55% 87.60% 85.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.2550 0.2700 0.3250 0.4550 0.3350 0.2500 0.2050 -
P/RPS 1.92 2.32 3.44 5.38 2.17 1.60 1.39 24.10%
  QoQ % -17.24% -32.56% -36.06% 147.93% 35.62% 15.11% -
  Horiz. % 138.13% 166.91% 247.48% 387.05% 156.12% 115.11% 100.00%
P/EPS 19.32 25.38 47.99 632.72 17.25 11.49 9.57 59.94%
  QoQ % -23.88% -47.11% -92.42% 3,567.94% 50.13% 20.06% -
  Horiz. % 201.88% 265.20% 501.46% 6,611.49% 180.25% 120.06% 100.00%
EY 5.18 3.94 2.08 0.16 5.80 8.70 10.45 -37.45%
  QoQ % 31.47% 89.42% 1,200.00% -97.24% -33.33% -16.75% -
  Horiz. % 49.57% 37.70% 19.90% 1.53% 55.50% 83.25% 100.00%
DY 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.49 1.62 2.01 2.69 1.98 1.51 1.06 25.56%
  QoQ % -8.02% -19.40% -25.28% 35.86% 31.13% 42.45% -
  Horiz. % 140.57% 152.83% 189.62% 253.77% 186.79% 142.45% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 25/06/15 19/03/15 23/12/14 29/09/14 24/06/14 24/03/14 -
Price 0.2050 0.2150 0.2900 0.3450 0.4400 0.2850 0.2400 -
P/RPS 1.54 1.85 3.07 4.08 2.84 1.83 1.63 -3.73%
  QoQ % -16.76% -39.74% -24.75% 43.66% 55.19% 12.27% -
  Horiz. % 94.48% 113.50% 188.34% 250.31% 174.23% 112.27% 100.00%
P/EPS 15.53 20.21 42.83 479.75 22.66 13.10 11.20 24.42%
  QoQ % -23.16% -52.81% -91.07% 2,017.17% 72.98% 16.96% -
  Horiz. % 138.66% 180.45% 382.41% 4,283.48% 202.32% 116.96% 100.00%
EY 6.44 4.95 2.34 0.21 4.41 7.64 8.93 -19.63%
  QoQ % 30.10% 111.54% 1,014.29% -95.24% -42.28% -14.45% -
  Horiz. % 72.12% 55.43% 26.20% 2.35% 49.38% 85.55% 100.00%
DY 0.00 0.00 0.00 0.23 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.19 1.29 1.79 2.04 2.60 1.72 1.24 -2.71%
  QoQ % -7.75% -27.93% -12.25% -21.54% 51.16% 38.71% -
  Horiz. % 95.97% 104.03% 144.35% 164.52% 209.68% 138.71% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers