Highlights

[GREENYB] QoQ Cumulative Quarter Result on 2016-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 30-Apr-2016  [#3]
Profit Trend QoQ -     -9.57%    YoY -     4.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 15,560 6,706 37,300 28,857 20,175 7,855 44,255 -50.03%
  QoQ % 132.03% -82.02% 29.26% 43.03% 156.84% -82.25% -
  Horiz. % 35.16% 15.15% 84.28% 65.21% 45.59% 17.75% 100.00%
PBT 1,520 199 3,684 4,283 4,680 1,119 5,979 -59.70%
  QoQ % 663.82% -94.60% -13.99% -8.48% 318.23% -81.28% -
  Horiz. % 25.42% 3.33% 61.62% 71.63% 78.27% 18.72% 100.00%
Tax -484 -175 -1,075 -1,495 -1,597 -450 -1,582 -54.43%
  QoQ % -176.57% 83.72% 28.09% 6.39% -254.89% 71.55% -
  Horiz. % 30.59% 11.06% 67.95% 94.50% 100.95% 28.45% 100.00%
NP 1,036 24 2,609 2,788 3,083 669 4,397 -61.68%
  QoQ % 4,216.67% -99.08% -6.42% -9.57% 360.84% -84.79% -
  Horiz. % 23.56% 0.55% 59.34% 63.41% 70.12% 15.21% 100.00%
NP to SH 1,036 24 2,609 2,788 3,083 669 4,397 -61.68%
  QoQ % 4,216.67% -99.08% -6.42% -9.57% 360.84% -84.79% -
  Horiz. % 23.56% 0.55% 59.34% 63.41% 70.12% 15.21% 100.00%
Tax Rate 31.84 % 87.94 % 29.18 % 34.91 % 34.12 % 40.21 % 26.46 % 13.07%
  QoQ % -63.79% 201.37% -16.41% 2.32% -15.15% 51.97% -
  Horiz. % 120.33% 332.35% 110.28% 131.93% 128.95% 151.97% 100.00%
Total Cost 14,524 6,682 34,691 26,069 17,092 7,186 39,858 -48.83%
  QoQ % 117.36% -80.74% 33.07% 52.52% 137.85% -81.97% -
  Horiz. % 36.44% 16.76% 87.04% 65.40% 42.88% 18.03% 100.00%
Net Worth 56,335 57,436 57,531 57,503 57,970 58,004 57,160 -0.96%
  QoQ % -1.92% -0.17% 0.05% -0.81% -0.06% 1.47% -
  Horiz. % 98.56% 100.48% 100.65% 100.60% 101.42% 101.47% 100.00%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 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
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 56,335 57,436 57,531 57,503 57,970 58,004 57,160 -0.96%
  QoQ % -1.92% -0.17% 0.05% -0.81% -0.06% 1.47% -
  Horiz. % 98.56% 100.48% 100.65% 100.60% 101.42% 101.47% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,106 0.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.19% -
  Horiz. % 100.19% 100.19% 100.19% 100.19% 100.19% 100.19% 100.00%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 6.66 % 0.36 % 6.99 % 9.66 % 15.28 % 8.52 % 9.94 % -23.34%
  QoQ % 1,750.00% -94.85% -27.64% -36.78% 79.34% -14.29% -
  Horiz. % 67.00% 3.62% 70.32% 97.18% 153.72% 85.71% 100.00%
ROE 1.84 % 0.04 % 4.53 % 4.85 % 5.32 % 1.15 % 7.69 % -61.29%
  QoQ % 4,500.00% -99.12% -6.60% -8.83% 362.61% -85.05% -
  Horiz. % 23.93% 0.52% 58.91% 63.07% 69.18% 14.95% 100.00%
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 4.66 2.01 11.15 8.65 6.05 2.35 13.29 -50.12%
  QoQ % 131.84% -81.97% 28.90% 42.98% 157.45% -82.32% -
  Horiz. % 35.06% 15.12% 83.90% 65.09% 45.52% 17.68% 100.00%
EPS 0.31 0.01 0.78 0.84 0.92 0.20 1.32 -61.77%
  QoQ % 3,000.00% -98.72% -7.14% -8.70% 360.00% -84.85% -
  Horiz. % 23.48% 0.76% 59.09% 63.64% 69.70% 15.15% 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 0.1688 0.1721 0.1720 0.1723 0.1737 0.1738 0.1716 -1.09%
  QoQ % -1.92% 0.06% -0.17% -0.81% -0.06% 1.28% -
  Horiz. % 98.37% 100.29% 100.23% 100.41% 101.22% 101.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 4.66 2.01 11.15 8.65 6.05 2.35 13.26 -50.04%
  QoQ % 131.84% -81.97% 28.90% 42.98% 157.45% -82.28% -
  Horiz. % 35.14% 15.16% 84.09% 65.23% 45.63% 17.72% 100.00%
EPS 0.31 0.01 0.78 0.84 0.92 0.20 1.32 -61.77%
  QoQ % 3,000.00% -98.72% -7.14% -8.70% 360.00% -84.85% -
  Horiz. % 23.48% 0.76% 59.09% 63.64% 69.70% 15.15% 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 0.1688 0.1721 0.1720 0.1723 0.1737 0.1738 0.1713 -0.97%
  QoQ % -1.92% 0.06% -0.17% -0.81% -0.06% 1.46% -
  Horiz. % 98.54% 100.47% 100.41% 100.58% 101.40% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.2400 0.2150 0.2250 0.2550 0.2150 0.2250 0.2550 -
P/RPS 5.15 10.70 2.02 2.95 3.56 9.56 1.92 92.47%
  QoQ % -51.87% 429.70% -31.53% -17.13% -62.76% 397.92% -
  Horiz. % 268.23% 557.29% 105.21% 153.65% 185.42% 497.92% 100.00%
P/EPS 77.31 2,989.75 29.79 30.52 23.27 112.24 19.32 150.99%
  QoQ % -97.41% 9,936.09% -2.39% 31.16% -79.27% 480.95% -
  Horiz. % 400.16% 15,474.90% 154.19% 157.97% 120.45% 580.95% 100.00%
EY 1.29 0.03 3.36 3.28 4.30 0.89 5.18 -60.25%
  QoQ % 4,200.00% -99.11% 2.44% -23.72% 383.15% -82.82% -
  Horiz. % 24.90% 0.58% 64.86% 63.32% 83.01% 17.18% 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 1.42 1.25 1.31 1.48 1.24 1.29 1.49 -3.14%
  QoQ % 13.60% -4.58% -11.49% 19.35% -3.88% -13.42% -
  Horiz. % 95.30% 83.89% 87.92% 99.33% 83.22% 86.58% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 23/03/17 20/12/16 22/09/16 21/06/16 25/03/16 21/12/15 29/09/15 -
Price 0.2300 0.2300 0.2300 0.2600 0.2350 0.2200 0.2050 -
P/RPS 4.93 11.45 2.06 3.01 3.89 9.35 1.54 116.45%
  QoQ % -56.94% 455.83% -31.56% -22.62% -58.40% 507.14% -
  Horiz. % 320.13% 743.51% 133.77% 195.45% 252.60% 607.14% 100.00%
P/EPS 74.09 3,198.34 30.46 31.12 25.44 109.75 15.53 182.06%
  QoQ % -97.68% 10,400.13% -2.12% 22.33% -76.82% 606.70% -
  Horiz. % 477.08% 20,594.59% 196.14% 200.39% 163.81% 706.70% 100.00%
EY 1.35 0.03 3.28 3.21 3.93 0.91 6.44 -64.54%
  QoQ % 4,400.00% -99.09% 2.18% -18.32% 331.87% -85.87% -
  Horiz. % 20.96% 0.47% 50.93% 49.84% 61.02% 14.13% 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 1.36 1.34 1.34 1.51 1.35 1.27 1.19 9.27%
  QoQ % 1.49% 0.00% -11.26% 11.85% 6.30% 6.72% -
  Horiz. % 114.29% 112.61% 112.61% 126.89% 113.45% 106.72% 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.
 


 

236  221  560  1294 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 HSI-C7F 0.34+0.015 
 GPACKET-WB 0.320.00 
 JCY 0.20+0.01 
 KEYASIC 0.075+0.01 
 HSI-H8B 0.175-0.015 
 MPAY 0.12+0.01 
 MTAG 0.555+0.015 
 ISTONE 0.245-0.01 
 UCREST 0.17+0.025 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. What happened today? Myeg & Layhong Louis Yap Investment
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers