Highlights

[GREENYB] QoQ Cumulative Quarter Result on 2012-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 22-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Jan-2012  [#2]
Profit Trend QoQ -     91.12%    YoY -     27.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 11,786 55,704 43,702 27,343 13,575 48,239 38,543 -54.45%
  QoQ % -78.84% 27.46% 59.83% 101.42% -71.86% 25.16% -
  Horiz. % 30.58% 144.52% 113.39% 70.94% 35.22% 125.16% 100.00%
PBT 2,333 11,248 9,435 5,754 2,980 9,576 8,293 -56.90%
  QoQ % -79.26% 19.22% 63.97% 93.09% -68.88% 15.47% -
  Horiz. % 28.13% 135.63% 113.77% 69.38% 35.93% 115.47% 100.00%
Tax -610 -2,991 -2,649 -1,557 -784 -2,192 -2,265 -58.13%
  QoQ % 79.61% -12.91% -70.13% -98.60% 64.23% 3.22% -
  Horiz. % 26.93% 132.05% 116.95% 68.74% 34.61% 96.78% 100.00%
NP 1,723 8,257 6,786 4,197 2,196 7,384 6,028 -56.44%
  QoQ % -79.13% 21.68% 61.69% 91.12% -70.26% 22.50% -
  Horiz. % 28.58% 136.98% 112.57% 69.63% 36.43% 122.50% 100.00%
NP to SH 1,723 8,257 6,786 4,197 2,196 7,374 6,028 -56.44%
  QoQ % -79.13% 21.68% 61.69% 91.12% -70.22% 22.33% -
  Horiz. % 28.58% 136.98% 112.57% 69.63% 36.43% 122.33% 100.00%
Tax Rate 26.15 % 26.59 % 28.08 % 27.06 % 26.31 % 22.89 % 27.31 % -2.84%
  QoQ % -1.65% -5.31% 3.77% 2.85% 14.94% -16.18% -
  Horiz. % 95.75% 97.36% 102.82% 99.08% 96.34% 83.82% 100.00%
Total Cost 10,063 47,447 36,916 23,146 11,379 40,855 32,515 -54.08%
  QoQ % -78.79% 28.53% 59.49% 103.41% -72.15% 25.65% -
  Horiz. % 30.95% 145.92% 113.54% 71.19% 35.00% 125.65% 100.00%
Net Worth 53,131 51,475 49,894 47,199 48,528 46,492 44,969 11.70%
  QoQ % 3.22% 3.17% 5.71% -2.74% 4.38% 3.39% -
  Horiz. % 118.15% 114.47% 110.95% 104.96% 107.91% 103.39% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 3,342 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 40.48 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 53,131 51,475 49,894 47,199 48,528 46,492 44,969 11.70%
  QoQ % 3.22% 3.17% 5.71% -2.74% 4.38% 3.39% -
  Horiz. % 118.15% 114.47% 110.95% 104.96% 107.91% 103.39% 100.00%
NOSH 333,740 334,257 333,740 333,095 166,363 166,879 166,060 58.92%
  QoQ % -0.15% 0.15% 0.19% 100.22% -0.31% 0.49% -
  Horiz. % 200.97% 201.29% 200.97% 200.59% 100.18% 100.49% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 14.62 % 14.82 % 15.53 % 15.35 % 16.18 % 15.31 % 15.64 % -4.38%
  QoQ % -1.35% -4.57% 1.17% -5.13% 5.68% -2.11% -
  Horiz. % 93.48% 94.76% 99.30% 98.15% 103.45% 97.89% 100.00%
ROE 3.24 % 16.04 % 13.60 % 8.89 % 4.53 % 15.86 % 13.40 % -61.02%
  QoQ % -79.80% 17.94% 52.98% 96.25% -71.44% 18.36% -
  Horiz. % 24.18% 119.70% 101.49% 66.34% 33.81% 118.36% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 3.53 16.67 13.09 8.21 8.16 28.91 23.21 -71.34%
  QoQ % -78.82% 27.35% 59.44% 0.61% -71.77% 24.56% -
  Horiz. % 15.21% 71.82% 56.40% 35.37% 35.16% 124.56% 100.00%
EPS 0.52 2.47 2.03 1.26 1.32 4.43 3.63 -72.46%
  QoQ % -78.95% 21.67% 61.11% -4.55% -70.20% 22.04% -
  Horiz. % 14.33% 68.04% 55.92% 34.71% 36.36% 122.04% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1592 0.1540 0.1495 0.1417 0.2917 0.2786 0.2708 -29.71%
  QoQ % 3.38% 3.01% 5.50% -51.42% 4.70% 2.88% -
  Horiz. % 58.79% 56.87% 55.21% 52.33% 107.72% 102.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 3.53 16.69 13.09 8.19 4.07 14.45 11.55 -54.46%
  QoQ % -78.85% 27.50% 59.83% 101.23% -71.83% 25.11% -
  Horiz. % 30.56% 144.50% 113.33% 70.91% 35.24% 125.11% 100.00%
EPS 0.52 2.47 2.03 1.26 0.66 2.21 1.81 -56.30%
  QoQ % -78.95% 21.67% 61.11% 90.91% -70.14% 22.10% -
  Horiz. % 28.73% 136.46% 112.15% 69.61% 36.46% 122.10% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1592 0.1542 0.1495 0.1414 0.1454 0.1393 0.1347 11.73%
  QoQ % 3.24% 3.14% 5.73% -2.75% 4.38% 3.41% -
  Horiz. % 118.19% 114.48% 110.99% 104.97% 107.94% 103.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.2500 0.2200 0.2300 0.2200 0.2200 0.4200 0.2500 -
P/RPS 7.08 1.32 1.76 2.68 2.70 1.45 1.08 248.28%
  QoQ % 436.36% -25.00% -34.33% -0.74% 86.21% 34.26% -
  Horiz. % 655.56% 122.22% 162.96% 248.15% 250.00% 134.26% 100.00%
P/EPS 48.42 8.91 11.31 17.46 16.67 9.50 6.89 264.73%
  QoQ % 443.43% -21.22% -35.22% 4.74% 75.47% 37.88% -
  Horiz. % 702.76% 129.32% 164.15% 253.41% 241.94% 137.88% 100.00%
EY 2.07 11.23 8.84 5.73 6.00 10.52 14.52 -72.55%
  QoQ % -81.57% 27.04% 54.28% -4.50% -42.97% -27.55% -
  Horiz. % 14.26% 77.34% 60.88% 39.46% 41.32% 72.45% 100.00%
DY 0.00 4.55 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 1.57 1.43 1.54 1.55 0.75 1.51 0.92 42.57%
  QoQ % 9.79% -7.14% -0.65% 106.67% -50.33% 64.13% -
  Horiz. % 170.65% 155.43% 167.39% 168.48% 81.52% 164.13% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 20/12/12 21/09/12 22/06/12 22/03/12 23/12/11 21/09/11 23/06/11 -
Price 0.2200 0.2000 0.2300 0.2600 0.2000 0.1900 0.2400 -
P/RPS 6.23 1.20 1.76 3.17 2.45 0.66 1.03 230.17%
  QoQ % 419.17% -31.82% -44.48% 29.39% 271.21% -35.92% -
  Horiz. % 604.85% 116.50% 170.87% 307.77% 237.86% 64.08% 100.00%
P/EPS 42.61 8.10 11.31 20.63 15.15 4.30 6.61 244.42%
  QoQ % 426.05% -28.38% -45.18% 36.17% 252.33% -34.95% -
  Horiz. % 644.63% 122.54% 171.10% 312.10% 229.20% 65.05% 100.00%
EY 2.35 12.35 8.84 4.85 6.60 23.26 15.13 -70.94%
  QoQ % -80.97% 39.71% 82.27% -26.52% -71.63% 53.73% -
  Horiz. % 15.53% 81.63% 58.43% 32.06% 43.62% 153.73% 100.00%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.38 1.30 1.54 1.83 0.69 0.68 0.89 33.79%
  QoQ % 6.15% -15.58% -15.85% 165.22% 1.47% -23.60% -
  Horiz. % 155.06% 146.07% 173.03% 205.62% 77.53% 76.40% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers