Highlights

[GREENYB] QoQ Cumulative Quarter Result on 2016-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 25-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Jan-2016  [#2]
Profit Trend QoQ -     360.84%    YoY -     172.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 6,706 37,300 28,857 20,175 7,855 44,255 29,131 -62.27%
  QoQ % -82.02% 29.26% 43.03% 156.84% -82.25% 51.92% -
  Horiz. % 23.02% 128.04% 99.06% 69.26% 26.96% 151.92% 100.00%
PBT 199 3,684 4,283 4,680 1,119 5,979 3,690 -85.60%
  QoQ % -94.60% -13.99% -8.48% 318.23% -81.28% 62.03% -
  Horiz. % 5.39% 99.84% 116.07% 126.83% 30.33% 162.03% 100.00%
Tax -175 -1,075 -1,495 -1,597 -450 -1,582 -1,027 -69.10%
  QoQ % 83.72% 28.09% 6.39% -254.89% 71.55% -54.04% -
  Horiz. % 17.04% 104.67% 145.57% 155.50% 43.82% 154.04% 100.00%
NP 24 2,609 2,788 3,083 669 4,397 2,663 -95.61%
  QoQ % -99.08% -6.42% -9.57% 360.84% -84.79% 65.11% -
  Horiz. % 0.90% 97.97% 104.69% 115.77% 25.12% 165.11% 100.00%
NP to SH 24 2,609 2,788 3,083 669 4,397 2,663 -95.61%
  QoQ % -99.08% -6.42% -9.57% 360.84% -84.79% 65.11% -
  Horiz. % 0.90% 97.97% 104.69% 115.77% 25.12% 165.11% 100.00%
Tax Rate 87.94 % 29.18 % 34.91 % 34.12 % 40.21 % 26.46 % 27.83 % 114.59%
  QoQ % 201.37% -16.41% 2.32% -15.15% 51.97% -4.92% -
  Horiz. % 315.99% 104.85% 125.44% 122.60% 144.48% 95.08% 100.00%
Total Cost 6,682 34,691 26,069 17,092 7,186 39,858 26,468 -59.89%
  QoQ % -80.74% 33.07% 52.52% 137.85% -81.97% 50.59% -
  Horiz. % 25.25% 131.07% 98.49% 64.58% 27.15% 150.59% 100.00%
Net Worth 57,436 57,531 57,503 57,970 58,004 57,160 55,534 2.26%
  QoQ % -0.17% 0.05% -0.81% -0.06% 1.47% 2.93% -
  Horiz. % 103.43% 103.60% 103.55% 104.39% 104.45% 102.93% 100.00%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 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
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 57,436 57,531 57,503 57,970 58,004 57,160 55,534 2.26%
  QoQ % -0.17% 0.05% -0.81% -0.06% 1.47% 2.93% -
  Horiz. % 103.43% 103.60% 103.55% 104.39% 104.45% 102.93% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,106 333,740 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.19% -0.19% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.81% 100.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 0.36 % 6.99 % 9.66 % 15.28 % 8.52 % 9.94 % 9.14 % -88.31%
  QoQ % -94.85% -27.64% -36.78% 79.34% -14.29% 8.75% -
  Horiz. % 3.94% 76.48% 105.69% 167.18% 93.22% 108.75% 100.00%
ROE 0.04 % 4.53 % 4.85 % 5.32 % 1.15 % 7.69 % 4.80 % -95.83%
  QoQ % -99.12% -6.60% -8.83% 362.61% -85.05% 60.21% -
  Horiz. % 0.83% 94.38% 101.04% 110.83% 23.96% 160.21% 100.00%
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 2.01 11.15 8.65 6.05 2.35 13.29 8.73 -62.27%
  QoQ % -81.97% 28.90% 42.98% 157.45% -82.32% 52.23% -
  Horiz. % 23.02% 127.72% 99.08% 69.30% 26.92% 152.23% 100.00%
EPS 0.01 0.78 0.84 0.92 0.20 1.32 0.80 -94.54%
  QoQ % -98.72% -7.14% -8.70% 360.00% -84.85% 65.00% -
  Horiz. % 1.25% 97.50% 105.00% 115.00% 25.00% 165.00% 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 0.1721 0.1720 0.1723 0.1737 0.1738 0.1716 0.1664 2.26%
  QoQ % 0.06% -0.17% -0.81% -0.06% 1.28% 3.12% -
  Horiz. % 103.43% 103.37% 103.55% 104.39% 104.45% 103.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 2.01 11.15 8.65 6.05 2.35 13.26 8.73 -62.27%
  QoQ % -81.97% 28.90% 42.98% 157.45% -82.28% 51.89% -
  Horiz. % 23.02% 127.72% 99.08% 69.30% 26.92% 151.89% 100.00%
EPS 0.01 0.78 0.84 0.92 0.20 1.32 0.80 -94.54%
  QoQ % -98.72% -7.14% -8.70% 360.00% -84.85% 65.00% -
  Horiz. % 1.25% 97.50% 105.00% 115.00% 25.00% 165.00% 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 0.1721 0.1720 0.1723 0.1737 0.1738 0.1713 0.1664 2.26%
  QoQ % 0.06% -0.17% -0.81% -0.06% 1.46% 2.94% -
  Horiz. % 103.43% 103.37% 103.55% 104.39% 104.45% 102.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.2150 0.2250 0.2550 0.2150 0.2250 0.2550 0.2700 -
P/RPS 10.70 2.02 2.95 3.56 9.56 1.92 3.09 128.02%
  QoQ % 429.70% -31.53% -17.13% -62.76% 397.92% -37.86% -
  Horiz. % 346.28% 65.37% 95.47% 115.21% 309.39% 62.14% 100.00%
P/EPS 2,989.75 29.79 30.52 23.27 112.24 19.32 33.84 1,856.92%
  QoQ % 9,936.09% -2.39% 31.16% -79.27% 480.95% -42.91% -
  Horiz. % 8,834.96% 88.03% 90.19% 68.76% 331.68% 57.09% 100.00%
EY 0.03 3.36 3.28 4.30 0.89 5.18 2.96 -95.25%
  QoQ % -99.11% 2.44% -23.72% 383.15% -82.82% 75.00% -
  Horiz. % 1.01% 113.51% 110.81% 145.27% 30.07% 175.00% 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 1.25 1.31 1.48 1.24 1.29 1.49 1.62 -15.81%
  QoQ % -4.58% -11.49% 19.35% -3.88% -13.42% -8.02% -
  Horiz. % 77.16% 80.86% 91.36% 76.54% 79.63% 91.98% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 20/12/16 22/09/16 21/06/16 25/03/16 21/12/15 29/09/15 25/06/15 -
Price 0.2300 0.2300 0.2600 0.2350 0.2200 0.2050 0.2150 -
P/RPS 11.45 2.06 3.01 3.89 9.35 1.54 2.46 177.47%
  QoQ % 455.83% -31.56% -22.62% -58.40% 507.14% -37.40% -
  Horiz. % 465.45% 83.74% 122.36% 158.13% 380.08% 62.60% 100.00%
P/EPS 3,198.34 30.46 31.12 25.44 109.75 15.53 26.94 2,280.85%
  QoQ % 10,400.13% -2.12% 22.33% -76.82% 606.70% -42.35% -
  Horiz. % 11,872.09% 113.07% 115.52% 94.43% 407.39% 57.65% 100.00%
EY 0.03 3.28 3.21 3.93 0.91 6.44 3.71 -95.91%
  QoQ % -99.09% 2.18% -18.32% 331.87% -85.87% 73.58% -
  Horiz. % 0.81% 88.41% 86.52% 105.93% 24.53% 173.58% 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 1.34 1.34 1.51 1.35 1.27 1.19 1.29 2.56%
  QoQ % 0.00% -11.26% 11.85% 6.30% 6.72% -7.75% -
  Horiz. % 103.88% 103.88% 117.05% 104.65% 98.45% 92.25% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers