Highlights

[GREENYB] QoQ Cumulative Quarter Result on 2013-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     122.96%    YoY -     -25.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Revenue 24,636 8,871 47,770 39,744 23,700 23,700 11,786 80.19%
  QoQ % 177.71% -81.43% 20.19% 67.70% 0.00% 101.09% -
  Horiz. % 209.03% 75.27% 405.31% 337.21% 201.09% 201.09% 100.00%
PBT 4,920 1,078 7,315 6,708 3,279 3,279 2,333 81.47%
  QoQ % 356.40% -85.26% 9.05% 104.57% 0.00% 40.55% -
  Horiz. % 210.89% 46.21% 313.54% 287.53% 140.55% 140.55% 100.00%
Tax -1,345 -317 -2,071 -1,678 -1,023 -1,023 -610 88.05%
  QoQ % -324.29% 84.69% -23.42% -64.03% 0.00% -67.70% -
  Horiz. % 220.49% 51.97% 339.51% 275.08% 167.70% 167.70% 100.00%
NP 3,575 761 5,244 5,030 2,256 2,256 1,723 79.13%
  QoQ % 369.78% -85.49% 4.25% 122.96% 0.00% 30.93% -
  Horiz. % 207.49% 44.17% 304.35% 291.93% 130.93% 130.93% 100.00%
NP to SH 3,575 761 5,244 5,030 2,256 2,256 1,723 79.13%
  QoQ % 369.78% -85.49% 4.25% 122.96% 0.00% 30.93% -
  Horiz. % 207.49% 44.17% 304.35% 291.93% 130.93% 130.93% 100.00%
Tax Rate 27.34 % 29.41 % 28.31 % 25.01 % 31.20 % 31.20 % 26.15 % 3.62%
  QoQ % -7.04% 3.89% 13.19% -19.84% 0.00% 19.31% -
  Horiz. % 104.55% 112.47% 108.26% 95.64% 119.31% 119.31% 100.00%
Total Cost 21,061 8,110 42,526 34,714 21,444 21,444 10,063 80.38%
  QoQ % 159.69% -80.93% 22.50% 61.88% 0.00% 113.10% -
  Horiz. % 209.29% 80.59% 422.60% 344.97% 213.10% 213.10% 100.00%
Net Worth 64,578 54,065 53,157 53,098 - 50,327 53,131 16.86%
  QoQ % 19.44% 1.71% 0.11% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 100.05% 99.94% 0.00% 94.72% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 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
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Net Worth 64,578 54,065 53,157 53,098 - 50,327 53,131 16.86%
  QoQ % 19.44% 1.71% 0.11% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 100.05% 99.94% 0.00% 94.72% 100.00%
NOSH 333,740 333,740 332,857 333,740 333,740 333,740 333,740 -
  QoQ % 0.00% 0.27% -0.26% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 99.74% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
NP Margin 14.51 % 8.58 % 10.98 % 12.66 % 9.52 % 9.52 % 14.62 % -0.60%
  QoQ % 69.11% -21.86% -13.27% 32.98% 0.00% -34.88% -
  Horiz. % 99.25% 58.69% 75.10% 86.59% 65.12% 65.12% 100.00%
ROE 5.54 % 1.41 % 9.87 % 9.47 % - % 4.48 % 3.24 % 53.49%
  QoQ % 292.91% -85.71% 4.22% 0.00% 0.00% 38.27% -
  Horiz. % 170.99% 43.52% 304.63% 292.28% 0.00% 138.27% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 7.38 2.66 14.35 11.91 7.10 7.10 3.53 80.22%
  QoQ % 177.44% -81.46% 20.49% 67.75% 0.00% 101.13% -
  Horiz. % 209.07% 75.35% 406.52% 337.39% 201.13% 201.13% 100.00%
EPS 1.07 0.23 1.57 1.51 0.68 0.68 0.52 77.95%
  QoQ % 365.22% -85.35% 3.97% 122.06% 0.00% 30.77% -
  Horiz. % 205.77% 44.23% 301.92% 290.38% 130.77% 130.77% 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 0.1935 0.1620 0.1597 0.1591 - 0.1508 0.1592 16.86%
  QoQ % 19.44% 1.44% 0.38% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 100.31% 99.94% 0.00% 94.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 7.38 2.66 14.31 11.91 7.10 7.10 3.53 80.22%
  QoQ % 177.44% -81.41% 20.15% 67.75% 0.00% 101.13% -
  Horiz. % 209.07% 75.35% 405.38% 337.39% 201.13% 201.13% 100.00%
EPS 1.07 0.23 1.57 1.51 0.68 0.68 0.52 77.95%
  QoQ % 365.22% -85.35% 3.97% 122.06% 0.00% 30.77% -
  Horiz. % 205.77% 44.23% 301.92% 290.38% 130.77% 130.77% 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 0.1935 0.1620 0.1593 0.1591 - 0.1508 0.1592 16.86%
  QoQ % 19.44% 1.69% 0.13% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 100.06% 99.94% 0.00% 94.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 -
Price 0.2050 0.2000 0.1950 0.1900 0.2000 0.2150 0.2500 -
P/RPS 2.78 7.52 1.36 1.60 2.82 3.03 7.08 -52.60%
  QoQ % -63.03% 452.94% -15.00% -43.26% -6.93% -57.20% -
  Horiz. % 39.27% 106.21% 19.21% 22.60% 39.83% 42.80% 100.00%
P/EPS 19.14 87.71 12.38 12.61 29.59 31.81 48.42 -52.35%
  QoQ % -78.18% 608.48% -1.82% -57.38% -6.98% -34.30% -
  Horiz. % 39.53% 181.14% 25.57% 26.04% 61.11% 65.70% 100.00%
EY 5.23 1.14 8.08 7.93 3.38 3.14 2.07 109.65%
  QoQ % 358.77% -85.89% 1.89% 134.62% 7.64% 51.69% -
  Horiz. % 252.66% 55.07% 390.34% 383.09% 163.29% 151.69% 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 1.06 1.23 1.22 1.19 0.00 1.43 1.57 -26.93%
  QoQ % -13.82% 0.82% 2.52% 0.00% 0.00% -8.92% -
  Horiz. % 67.52% 78.34% 77.71% 75.80% 0.00% 91.08% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 24/03/14 18/12/13 18/09/13 20/06/13 - 21/03/13 20/12/12 -
Price 0.2400 0.2350 0.1900 0.2000 0.0000 0.2150 0.2200 -
P/RPS 3.25 8.84 1.32 1.68 0.00 3.03 6.23 -40.53%
  QoQ % -63.24% 569.70% -21.43% 0.00% 0.00% -51.36% -
  Horiz. % 52.17% 141.89% 21.19% 26.97% 0.00% 48.64% 100.00%
P/EPS 22.40 103.06 12.06 13.27 0.00 31.81 42.61 -40.16%
  QoQ % -78.27% 754.56% -9.12% 0.00% 0.00% -25.35% -
  Horiz. % 52.57% 241.87% 28.30% 31.14% 0.00% 74.65% 100.00%
EY 4.46 0.97 8.29 7.54 0.00 3.14 2.35 66.82%
  QoQ % 359.79% -88.30% 9.95% 0.00% 0.00% 33.62% -
  Horiz. % 189.79% 41.28% 352.77% 320.85% 0.00% 133.62% 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 1.24 1.45 1.19 1.26 0.00 1.43 1.38 -8.19%
  QoQ % -14.48% 21.85% -5.56% 0.00% 0.00% 3.62% -
  Horiz. % 89.86% 105.07% 86.23% 91.30% 0.00% 103.62% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

259  248  481  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.075+0.02 
 MRCB-WB 0.13+0.025 
 HIBISCS 0.525+0.02 
 HIBISCS-WC 0.15+0.015 
 ARMADA 0.185+0.01 
 HSI-H8M 0.345-0.065 
 VC 0.08+0.01 
 HSI-C9J 0.20+0.015 
 EKOVEST 0.48+0.02 
 SAPNRG 0.115+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers