Highlights

[GREENYB] QoQ Cumulative Quarter Result on 2010-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jan-2010  [#2]
Profit Trend QoQ -     635.92%    YoY -     -17.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 8,024 38,494 29,632 15,093 4,418 27,696 24,280 -52.10%
  QoQ % -79.16% 29.91% 96.33% 241.63% -84.05% 14.07% -
  Horiz. % 33.05% 158.54% 122.04% 62.16% 18.20% 114.07% 100.00%
PBT 1,115 9,650 8,652 2,760 446 4,914 5,425 -65.07%
  QoQ % -88.45% 11.53% 213.48% 518.83% -90.92% -9.42% -
  Horiz. % 20.55% 177.88% 159.48% 50.88% 8.22% 90.58% 100.00%
Tax -329 -2,326 -2,234 -487 -137 -901 -1,383 -61.51%
  QoQ % 85.86% -4.12% -358.73% -255.47% 84.79% 34.85% -
  Horiz. % 23.79% 168.19% 161.53% 35.21% 9.91% 65.15% 100.00%
NP 786 7,324 6,418 2,273 309 4,013 4,042 -66.33%
  QoQ % -89.27% 14.12% 182.36% 635.60% -92.30% -0.72% -
  Horiz. % 19.45% 181.20% 158.78% 56.23% 7.64% 99.28% 100.00%
NP to SH 786 7,324 6,421 2,274 309 4,013 4,042 -66.33%
  QoQ % -89.27% 14.06% 182.37% 635.92% -92.30% -0.72% -
  Horiz. % 19.45% 181.20% 158.86% 56.26% 7.64% 99.28% 100.00%
Tax Rate 29.51 % 24.10 % 25.82 % 17.64 % 30.72 % 18.34 % 25.49 % 10.23%
  QoQ % 22.45% -6.66% 46.37% -42.58% 67.50% -28.05% -
  Horiz. % 115.77% 94.55% 101.29% 69.20% 120.52% 71.95% 100.00%
Total Cost 7,238 31,170 23,214 12,820 4,109 23,683 20,238 -49.52%
  QoQ % -76.78% 34.27% 81.08% 212.00% -82.65% 17.02% -
  Horiz. % 35.76% 154.02% 114.71% 63.35% 20.30% 117.02% 100.00%
Net Worth 42,525 42,020 41,167 36,960 36,982 37,239 37,219 9.27%
  QoQ % 1.20% 2.07% 11.38% -0.06% -0.69% 0.06% -
  Horiz. % 114.26% 112.90% 110.61% 99.31% 99.36% 100.06% 100.00%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - 2,477 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 61.73 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 42,525 42,020 41,167 36,960 36,982 37,239 37,219 9.27%
  QoQ % 1.20% 2.07% 11.38% -0.06% -0.69% 0.06% -
  Horiz. % 114.26% 112.90% 110.61% 99.31% 99.36% 100.06% 100.00%
NOSH 163,750 164,849 165,064 164,782 162,631 165,144 164,979 -0.50%
  QoQ % -0.67% -0.13% 0.17% 1.32% -1.52% 0.10% -
  Horiz. % 99.25% 99.92% 100.05% 99.88% 98.58% 100.10% 100.00%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 9.80 % 19.03 % 21.66 % 15.06 % 6.99 % 14.49 % 16.65 % -29.70%
  QoQ % -48.50% -12.14% 43.82% 115.45% -51.76% -12.97% -
  Horiz. % 58.86% 114.29% 130.09% 90.45% 41.98% 87.03% 100.00%
ROE 1.85 % 17.43 % 15.60 % 6.15 % 0.84 % 10.78 % 10.86 % -69.17%
  QoQ % -89.39% 11.73% 153.66% 632.14% -92.21% -0.74% -
  Horiz. % 17.03% 160.50% 143.65% 56.63% 7.73% 99.26% 100.00%
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 4.90 23.35 17.95 9.16 2.72 16.77 14.72 -51.87%
  QoQ % -79.01% 30.08% 95.96% 236.76% -83.78% 13.93% -
  Horiz. % 33.29% 158.63% 121.94% 62.23% 18.48% 113.93% 100.00%
EPS 0.48 4.44 3.89 1.38 0.19 2.43 2.45 -66.17%
  QoQ % -89.19% 14.14% 181.88% 626.32% -92.18% -0.82% -
  Horiz. % 19.59% 181.22% 158.78% 56.33% 7.76% 99.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2597 0.2549 0.2494 0.2243 0.2274 0.2255 0.2256 9.81%
  QoQ % 1.88% 2.21% 11.19% -1.36% 0.84% -0.04% -
  Horiz. % 115.12% 112.99% 110.55% 99.42% 100.80% 99.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 2.40 11.53 8.88 4.52 1.32 8.30 7.28 -52.18%
  QoQ % -79.18% 29.84% 96.46% 242.42% -84.10% 14.01% -
  Horiz. % 32.97% 158.38% 121.98% 62.09% 18.13% 114.01% 100.00%
EPS 0.24 2.19 1.92 0.68 0.09 1.20 1.21 -65.89%
  QoQ % -89.04% 14.06% 182.35% 655.56% -92.50% -0.83% -
  Horiz. % 19.83% 180.99% 158.68% 56.20% 7.44% 99.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.74 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1274 0.1259 0.1234 0.1107 0.1108 0.1116 0.1115 9.27%
  QoQ % 1.19% 2.03% 11.47% -0.09% -0.72% 0.09% -
  Horiz. % 114.26% 112.91% 110.67% 99.28% 99.37% 100.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.1600 0.1500 0.1300 0.1200 0.1200 0.1200 0.1900 -
P/RPS 3.27 0.64 0.72 1.31 4.42 0.72 1.29 85.60%
  QoQ % 410.94% -11.11% -45.04% -70.36% 513.89% -44.19% -
  Horiz. % 253.49% 49.61% 55.81% 101.55% 342.64% 55.81% 100.00%
P/EPS 33.33 3.38 3.34 8.70 63.16 4.94 7.76 163.53%
  QoQ % 886.09% 1.20% -61.61% -86.23% 1,178.54% -36.34% -
  Horiz. % 429.51% 43.56% 43.04% 112.11% 813.92% 63.66% 100.00%
EY 3.00 29.62 29.92 11.50 1.58 20.25 12.89 -62.06%
  QoQ % -89.87% -1.00% 160.17% 627.85% -92.20% 57.10% -
  Horiz. % 23.27% 229.79% 232.12% 89.22% 12.26% 157.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 12.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.62 0.59 0.52 0.53 0.53 0.53 0.84 -18.28%
  QoQ % 5.08% 13.46% -1.89% 0.00% 0.00% -36.90% -
  Horiz. % 73.81% 70.24% 61.90% 63.10% 63.10% 63.10% 100.00%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 23/12/10 30/09/10 30/06/10 24/03/10 22/12/09 30/09/09 23/06/09 -
Price 0.1900 0.1500 0.1300 0.1300 0.1200 0.1300 0.0900 -
P/RPS 3.88 0.64 0.72 1.42 4.42 0.78 0.61 242.14%
  QoQ % 506.25% -11.11% -49.30% -67.87% 466.67% 27.87% -
  Horiz. % 636.07% 104.92% 118.03% 232.79% 724.59% 127.87% 100.00%
P/EPS 39.58 3.38 3.34 9.42 63.16 5.35 3.67 386.02%
  QoQ % 1,071.01% 1.20% -64.54% -85.09% 1,080.56% 45.78% -
  Horiz. % 1,078.47% 92.10% 91.01% 256.68% 1,720.98% 145.78% 100.00%
EY 2.53 29.62 29.92 10.62 1.58 18.69 27.22 -79.39%
  QoQ % -91.46% -1.00% 181.73% 572.15% -91.55% -31.34% -
  Horiz. % 9.29% 108.82% 109.92% 39.02% 5.80% 68.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 11.54 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.59 0.52 0.58 0.53 0.58 0.40 49.18%
  QoQ % 23.73% 13.46% -10.34% 9.43% -8.62% 45.00% -
  Horiz. % 182.50% 147.50% 130.00% 145.00% 132.50% 145.00% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers