Highlights

[GREENYB] QoQ Cumulative Quarter Result on 2014-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 30-Apr-2014  [#3]
Profit Trend QoQ -     52.36%    YoY -     8.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 15,782 7,052 51,729 38,994 24,636 8,871 47,770 -52.11%
  QoQ % 123.79% -86.37% 32.66% 58.28% 177.71% -81.43% -
  Horiz. % 33.04% 14.76% 108.29% 81.63% 51.57% 18.57% 100.00%
PBT 1,610 120 8,857 7,418 4,920 1,078 7,315 -63.45%
  QoQ % 1,241.67% -98.65% 19.40% 50.77% 356.40% -85.26% -
  Horiz. % 22.01% 1.64% 121.08% 101.41% 67.26% 14.74% 100.00%
Tax -480 -60 -2,366 -1,971 -1,345 -317 -2,071 -62.17%
  QoQ % -700.00% 97.46% -20.04% -46.54% -324.29% 84.69% -
  Horiz. % 23.18% 2.90% 114.24% 95.17% 64.94% 15.31% 100.00%
NP 1,130 60 6,491 5,447 3,575 761 5,244 -63.96%
  QoQ % 1,783.33% -99.08% 19.17% 52.36% 369.78% -85.49% -
  Horiz. % 21.55% 1.14% 123.78% 103.87% 68.17% 14.51% 100.00%
NP to SH 1,130 60 6,491 5,447 3,575 761 5,244 -63.96%
  QoQ % 1,783.33% -99.08% 19.17% 52.36% 369.78% -85.49% -
  Horiz. % 21.55% 1.14% 123.78% 103.87% 68.17% 14.51% 100.00%
Tax Rate 29.81 % 50.00 % 26.71 % 26.57 % 27.34 % 29.41 % 28.31 % 3.49%
  QoQ % -40.38% 87.20% 0.53% -2.82% -7.04% 3.89% -
  Horiz. % 105.30% 176.62% 94.35% 93.85% 96.57% 103.89% 100.00%
Total Cost 14,652 6,992 45,238 33,547 21,061 8,110 42,526 -50.76%
  QoQ % 109.55% -84.54% 34.85% 59.28% 159.69% -80.93% -
  Horiz. % 34.45% 16.44% 106.38% 78.89% 49.52% 19.07% 100.00%
Net Worth 53,999 56,535 56,565 55,400 64,578 54,065 53,157 1.05%
  QoQ % -4.49% -0.05% 2.10% -14.21% 19.44% 1.71% -
  Horiz. % 101.58% 106.36% 106.41% 104.22% 121.49% 101.71% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - 66 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 111.25 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 53,999 56,535 56,565 55,400 64,578 54,065 53,157 1.05%
  QoQ % -4.49% -0.05% 2.10% -14.21% 19.44% 1.71% -
  Horiz. % 101.58% 106.36% 106.41% 104.22% 121.49% 101.71% 100.00%
NOSH 333,740 333,740 334,308 333,740 333,740 333,740 332,857 0.18%
  QoQ % 0.00% -0.17% 0.17% 0.00% 0.00% 0.27% -
  Horiz. % 100.27% 100.27% 100.44% 100.27% 100.27% 100.27% 100.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 7.16 % 0.85 % 12.55 % 13.97 % 14.51 % 8.58 % 10.98 % -24.74%
  QoQ % 742.35% -93.23% -10.16% -3.72% 69.11% -21.86% -
  Horiz. % 65.21% 7.74% 114.30% 127.23% 132.15% 78.14% 100.00%
ROE 2.09 % 0.11 % 11.48 % 9.83 % 5.54 % 1.41 % 9.87 % -64.37%
  QoQ % 1,800.00% -99.04% 16.79% 77.44% 292.91% -85.71% -
  Horiz. % 21.18% 1.11% 116.31% 99.59% 56.13% 14.29% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 4.73 2.11 15.47 11.68 7.38 2.66 14.35 -52.19%
  QoQ % 124.17% -86.36% 32.45% 58.27% 177.44% -81.46% -
  Horiz. % 32.96% 14.70% 107.80% 81.39% 51.43% 18.54% 100.00%
EPS 0.34 0.02 1.95 1.63 1.07 0.23 1.57 -63.84%
  QoQ % 1,600.00% -98.97% 19.63% 52.34% 365.22% -85.35% -
  Horiz. % 21.66% 1.27% 124.20% 103.82% 68.15% 14.65% 100.00%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1618 0.1694 0.1692 0.1660 0.1935 0.1620 0.1597 0.87%
  QoQ % -4.49% 0.12% 1.93% -14.21% 19.44% 1.44% -
  Horiz. % 101.31% 106.07% 105.95% 103.94% 121.16% 101.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 4.73 2.11 15.50 11.68 7.38 2.66 14.31 -52.10%
  QoQ % 124.17% -86.39% 32.71% 58.27% 177.44% -81.41% -
  Horiz. % 33.05% 14.74% 108.32% 81.62% 51.57% 18.59% 100.00%
EPS 0.34 0.02 1.94 1.63 1.07 0.23 1.57 -63.84%
  QoQ % 1,600.00% -98.97% 19.02% 52.34% 365.22% -85.35% -
  Horiz. % 21.66% 1.27% 123.57% 103.82% 68.15% 14.65% 100.00%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1618 0.1694 0.1695 0.1660 0.1935 0.1620 0.1593 1.04%
  QoQ % -4.49% -0.06% 2.11% -14.21% 19.44% 1.69% -
  Horiz. % 101.57% 106.34% 106.40% 104.21% 121.47% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.3250 0.4550 0.3350 0.2500 0.2050 0.2000 0.1950 -
P/RPS 6.87 21.53 2.17 2.14 2.78 7.52 1.36 193.54%
  QoQ % -68.09% 892.17% 1.40% -23.02% -63.03% 452.94% -
  Horiz. % 505.15% 1,583.09% 159.56% 157.35% 204.41% 552.94% 100.00%
P/EPS 95.99 2,530.86 17.25 15.32 19.14 87.71 12.38 290.29%
  QoQ % -96.21% 14,571.65% 12.60% -19.96% -78.18% 608.48% -
  Horiz. % 775.36% 20,443.13% 139.34% 123.75% 154.60% 708.48% 100.00%
EY 1.04 0.04 5.80 6.53 5.23 1.14 8.08 -74.41%
  QoQ % 2,500.00% -99.31% -11.18% 24.86% 358.77% -85.89% -
  Horiz. % 12.87% 0.50% 71.78% 80.82% 64.73% 14.11% 100.00%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.01 2.69 1.98 1.51 1.06 1.23 1.22 39.37%
  QoQ % -25.28% 35.86% 31.13% 42.45% -13.82% 0.82% -
  Horiz. % 164.75% 220.49% 162.30% 123.77% 86.89% 100.82% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 19/03/15 23/12/14 29/09/14 24/06/14 24/03/14 18/12/13 18/09/13 -
Price 0.2900 0.3450 0.4400 0.2850 0.2400 0.2350 0.1900 -
P/RPS 6.13 16.33 2.84 2.44 3.25 8.84 1.32 177.57%
  QoQ % -62.46% 475.00% 16.39% -24.92% -63.24% 569.70% -
  Horiz. % 464.39% 1,237.12% 215.15% 184.85% 246.21% 669.70% 100.00%
P/EPS 85.65 1,919.00 22.66 17.46 22.40 103.06 12.06 268.16%
  QoQ % -95.54% 8,368.67% 29.78% -22.05% -78.27% 754.56% -
  Horiz. % 710.20% 15,912.11% 187.89% 144.78% 185.74% 854.56% 100.00%
EY 1.17 0.05 4.41 5.73 4.46 0.97 8.29 -72.80%
  QoQ % 2,240.00% -98.87% -23.04% 28.48% 359.79% -88.30% -
  Horiz. % 14.11% 0.60% 53.20% 69.12% 53.80% 11.70% 100.00%
DY 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.79 2.04 2.60 1.72 1.24 1.45 1.19 31.18%
  QoQ % -12.25% -21.54% 51.16% 38.71% -14.48% 21.85% -
  Horiz. % 150.42% 171.43% 218.49% 144.54% 104.20% 121.85% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers