Highlights

[GREENYB] QoQ Cumulative Quarter Result on 2014-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 29-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jul-2014  [#4]
Profit Trend QoQ -     19.17%    YoY -     23.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 29,131 15,782 7,052 51,729 38,994 24,636 8,871 121.41%
  QoQ % 84.58% 123.79% -86.37% 32.66% 58.28% 177.71% -
  Horiz. % 328.38% 177.91% 79.49% 583.12% 439.57% 277.71% 100.00%
PBT 3,690 1,610 120 8,857 7,418 4,920 1,078 127.64%
  QoQ % 129.19% 1,241.67% -98.65% 19.40% 50.77% 356.40% -
  Horiz. % 342.30% 149.35% 11.13% 821.61% 688.13% 456.40% 100.00%
Tax -1,027 -480 -60 -2,366 -1,971 -1,345 -317 119.42%
  QoQ % -113.96% -700.00% 97.46% -20.04% -46.54% -324.29% -
  Horiz. % 323.97% 151.42% 18.93% 746.37% 621.77% 424.29% 100.00%
NP 2,663 1,130 60 6,491 5,447 3,575 761 131.02%
  QoQ % 135.66% 1,783.33% -99.08% 19.17% 52.36% 369.78% -
  Horiz. % 349.93% 148.49% 7.88% 852.96% 715.77% 469.78% 100.00%
NP to SH 2,663 1,130 60 6,491 5,447 3,575 761 131.02%
  QoQ % 135.66% 1,783.33% -99.08% 19.17% 52.36% 369.78% -
  Horiz. % 349.93% 148.49% 7.88% 852.96% 715.77% 469.78% 100.00%
Tax Rate 27.83 % 29.81 % 50.00 % 26.71 % 26.57 % 27.34 % 29.41 % -3.62%
  QoQ % -6.64% -40.38% 87.20% 0.53% -2.82% -7.04% -
  Horiz. % 94.63% 101.36% 170.01% 90.82% 90.34% 92.96% 100.00%
Total Cost 26,468 14,652 6,992 45,238 33,547 21,061 8,110 120.50%
  QoQ % 80.64% 109.55% -84.54% 34.85% 59.28% 159.69% -
  Horiz. % 326.36% 180.67% 86.21% 557.81% 413.65% 259.69% 100.00%
Net Worth 55,534 53,999 56,535 56,565 55,400 64,578 54,065 1.81%
  QoQ % 2.84% -4.49% -0.05% 2.10% -14.21% 19.44% -
  Horiz. % 102.72% 99.88% 104.57% 104.62% 102.47% 119.44% 100.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - 66 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 111.25 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 55,534 53,999 56,535 56,565 55,400 64,578 54,065 1.81%
  QoQ % 2.84% -4.49% -0.05% 2.10% -14.21% 19.44% -
  Horiz. % 102.72% 99.88% 104.57% 104.62% 102.47% 119.44% 100.00%
NOSH 333,740 333,740 333,740 334,308 333,740 333,740 333,740 -
  QoQ % 0.00% 0.00% -0.17% 0.17% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.17% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 9.14 % 7.16 % 0.85 % 12.55 % 13.97 % 14.51 % 8.58 % 4.32%
  QoQ % 27.65% 742.35% -93.23% -10.16% -3.72% 69.11% -
  Horiz. % 106.53% 83.45% 9.91% 146.27% 162.82% 169.11% 100.00%
ROE 4.80 % 2.09 % 0.11 % 11.48 % 9.83 % 5.54 % 1.41 % 126.81%
  QoQ % 129.67% 1,800.00% -99.04% 16.79% 77.44% 292.91% -
  Horiz. % 340.43% 148.23% 7.80% 814.18% 697.16% 392.91% 100.00%
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 8.73 4.73 2.11 15.47 11.68 7.38 2.66 121.33%
  QoQ % 84.57% 124.17% -86.36% 32.45% 58.27% 177.44% -
  Horiz. % 328.20% 177.82% 79.32% 581.58% 439.10% 277.44% 100.00%
EPS 0.80 0.34 0.02 1.95 1.63 1.07 0.23 130.09%
  QoQ % 135.29% 1,600.00% -98.97% 19.63% 52.34% 365.22% -
  Horiz. % 347.83% 147.83% 8.70% 847.83% 708.70% 465.22% 100.00%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1664 0.1618 0.1694 0.1692 0.1660 0.1935 0.1620 1.81%
  QoQ % 2.84% -4.49% 0.12% 1.93% -14.21% 19.44% -
  Horiz. % 102.72% 99.88% 104.57% 104.44% 102.47% 119.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 8.73 4.73 2.11 15.50 11.68 7.38 2.66 121.33%
  QoQ % 84.57% 124.17% -86.39% 32.71% 58.27% 177.44% -
  Horiz. % 328.20% 177.82% 79.32% 582.71% 439.10% 277.44% 100.00%
EPS 0.80 0.34 0.02 1.94 1.63 1.07 0.23 130.09%
  QoQ % 135.29% 1,600.00% -98.97% 19.02% 52.34% 365.22% -
  Horiz. % 347.83% 147.83% 8.70% 843.48% 708.70% 465.22% 100.00%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1664 0.1618 0.1694 0.1695 0.1660 0.1935 0.1620 1.81%
  QoQ % 2.84% -4.49% -0.06% 2.11% -14.21% 19.44% -
  Horiz. % 102.72% 99.88% 104.57% 104.63% 102.47% 119.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.2700 0.3250 0.4550 0.3350 0.2500 0.2050 0.2000 -
P/RPS 3.09 6.87 21.53 2.17 2.14 2.78 7.52 -44.82%
  QoQ % -55.02% -68.09% 892.17% 1.40% -23.02% -63.03% -
  Horiz. % 41.09% 91.36% 286.30% 28.86% 28.46% 36.97% 100.00%
P/EPS 33.84 95.99 2,530.86 17.25 15.32 19.14 87.71 -47.10%
  QoQ % -64.75% -96.21% 14,571.65% 12.60% -19.96% -78.18% -
  Horiz. % 38.58% 109.44% 2,885.49% 19.67% 17.47% 21.82% 100.00%
EY 2.96 1.04 0.04 5.80 6.53 5.23 1.14 89.24%
  QoQ % 184.62% 2,500.00% -99.31% -11.18% 24.86% 358.77% -
  Horiz. % 259.65% 91.23% 3.51% 508.77% 572.81% 458.77% 100.00%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.62 2.01 2.69 1.98 1.51 1.06 1.23 20.22%
  QoQ % -19.40% -25.28% 35.86% 31.13% 42.45% -13.82% -
  Horiz. % 131.71% 163.41% 218.70% 160.98% 122.76% 86.18% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 25/06/15 19/03/15 23/12/14 29/09/14 24/06/14 24/03/14 18/12/13 -
Price 0.2150 0.2900 0.3450 0.4400 0.2850 0.2400 0.2350 -
P/RPS 2.46 6.13 16.33 2.84 2.44 3.25 8.84 -57.48%
  QoQ % -59.87% -62.46% 475.00% 16.39% -24.92% -63.24% -
  Horiz. % 27.83% 69.34% 184.73% 32.13% 27.60% 36.76% 100.00%
P/EPS 26.94 85.65 1,919.00 22.66 17.46 22.40 103.06 -59.22%
  QoQ % -68.55% -95.54% 8,368.67% 29.78% -22.05% -78.27% -
  Horiz. % 26.14% 83.11% 1,862.02% 21.99% 16.94% 21.73% 100.00%
EY 3.71 1.17 0.05 4.41 5.73 4.46 0.97 145.17%
  QoQ % 217.09% 2,240.00% -98.87% -23.04% 28.48% 359.79% -
  Horiz. % 382.47% 120.62% 5.15% 454.64% 590.72% 459.79% 100.00%
DY 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.29 1.79 2.04 2.60 1.72 1.24 1.45 -7.52%
  QoQ % -27.93% -12.25% -21.54% 51.16% 38.71% -14.48% -
  Horiz. % 88.97% 123.45% 140.69% 179.31% 118.62% 85.52% 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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS