Highlights

[GREENYB] QoQ Cumulative Quarter Result on 2015-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 29-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jul-2015  [#4]
Profit Trend QoQ -     65.11%    YoY -     -32.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 28,857 20,175 7,855 44,255 29,131 15,782 7,052 156.05%
  QoQ % 43.03% 156.84% -82.25% 51.92% 84.58% 123.79% -
  Horiz. % 409.20% 286.09% 111.39% 627.55% 413.09% 223.79% 100.00%
PBT 4,283 4,680 1,119 5,979 3,690 1,610 120 986.40%
  QoQ % -8.48% 318.23% -81.28% 62.03% 129.19% 1,241.67% -
  Horiz. % 3,569.17% 3,900.00% 932.50% 4,982.50% 3,075.00% 1,341.67% 100.00%
Tax -1,495 -1,597 -450 -1,582 -1,027 -480 -60 754.76%
  QoQ % 6.39% -254.89% 71.55% -54.04% -113.96% -700.00% -
  Horiz. % 2,491.67% 2,661.67% 750.00% 2,636.67% 1,711.67% 800.00% 100.00%
NP 2,788 3,083 669 4,397 2,663 1,130 60 1,195.52%
  QoQ % -9.57% 360.84% -84.79% 65.11% 135.66% 1,783.33% -
  Horiz. % 4,646.67% 5,138.33% 1,115.00% 7,328.33% 4,438.33% 1,883.33% 100.00%
NP to SH 2,788 3,083 669 4,397 2,663 1,130 60 1,195.52%
  QoQ % -9.57% 360.84% -84.79% 65.11% 135.66% 1,783.33% -
  Horiz. % 4,646.67% 5,138.33% 1,115.00% 7,328.33% 4,438.33% 1,883.33% 100.00%
Tax Rate 34.91 % 34.12 % 40.21 % 26.46 % 27.83 % 29.81 % 50.00 % -21.32%
  QoQ % 2.32% -15.15% 51.97% -4.92% -6.64% -40.38% -
  Horiz. % 69.82% 68.24% 80.42% 52.92% 55.66% 59.62% 100.00%
Total Cost 26,069 17,092 7,186 39,858 26,468 14,652 6,992 140.64%
  QoQ % 52.52% 137.85% -81.97% 50.59% 80.64% 109.55% -
  Horiz. % 372.84% 244.45% 102.77% 570.05% 378.55% 209.55% 100.00%
Net Worth 57,503 57,970 58,004 57,160 55,534 53,999 56,535 1.14%
  QoQ % -0.81% -0.06% 1.47% 2.93% 2.84% -4.49% -
  Horiz. % 101.71% 102.54% 102.60% 101.11% 98.23% 95.51% 100.00%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - 66 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 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% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 57,503 57,970 58,004 57,160 55,534 53,999 56,535 1.14%
  QoQ % -0.81% -0.06% 1.47% 2.93% 2.84% -4.49% -
  Horiz. % 101.71% 102.54% 102.60% 101.11% 98.23% 95.51% 100.00%
NOSH 333,740 333,740 333,740 333,106 333,740 333,740 333,740 -
  QoQ % 0.00% 0.00% 0.19% -0.19% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.81% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 9.66 % 15.28 % 8.52 % 9.94 % 9.14 % 7.16 % 0.85 % 406.23%
  QoQ % -36.78% 79.34% -14.29% 8.75% 27.65% 742.35% -
  Horiz. % 1,136.47% 1,797.65% 1,002.35% 1,169.41% 1,075.29% 842.35% 100.00%
ROE 4.85 % 5.32 % 1.15 % 7.69 % 4.80 % 2.09 % 0.11 % 1,150.93%
  QoQ % -8.83% 362.61% -85.05% 60.21% 129.67% 1,800.00% -
  Horiz. % 4,409.09% 4,836.36% 1,045.45% 6,990.91% 4,363.64% 1,900.00% 100.00%
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 8.65 6.05 2.35 13.29 8.73 4.73 2.11 156.37%
  QoQ % 42.98% 157.45% -82.32% 52.23% 84.57% 124.17% -
  Horiz. % 409.95% 286.73% 111.37% 629.86% 413.74% 224.17% 100.00%
EPS 0.84 0.92 0.20 1.32 0.80 0.34 0.02 1,111.03%
  QoQ % -8.70% 360.00% -84.85% 65.00% 135.29% 1,600.00% -
  Horiz. % 4,200.00% 4,600.00% 1,000.00% 6,600.00% 4,000.00% 1,700.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1723 0.1737 0.1738 0.1716 0.1664 0.1618 0.1694 1.14%
  QoQ % -0.81% -0.06% 1.28% 3.12% 2.84% -4.49% -
  Horiz. % 101.71% 102.54% 102.60% 101.30% 98.23% 95.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 8.65 6.05 2.35 13.26 8.73 4.73 2.11 156.37%
  QoQ % 42.98% 157.45% -82.28% 51.89% 84.57% 124.17% -
  Horiz. % 409.95% 286.73% 111.37% 628.44% 413.74% 224.17% 100.00%
EPS 0.84 0.92 0.20 1.32 0.80 0.34 0.02 1,111.03%
  QoQ % -8.70% 360.00% -84.85% 65.00% 135.29% 1,600.00% -
  Horiz. % 4,200.00% 4,600.00% 1,000.00% 6,600.00% 4,000.00% 1,700.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1723 0.1737 0.1738 0.1713 0.1664 0.1618 0.1694 1.14%
  QoQ % -0.81% -0.06% 1.46% 2.94% 2.84% -4.49% -
  Horiz. % 101.71% 102.54% 102.60% 101.12% 98.23% 95.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.2550 0.2150 0.2250 0.2550 0.2700 0.3250 0.4550 -
P/RPS 2.95 3.56 9.56 1.92 3.09 6.87 21.53 -73.45%
  QoQ % -17.13% -62.76% 397.92% -37.86% -55.02% -68.09% -
  Horiz. % 13.70% 16.54% 44.40% 8.92% 14.35% 31.91% 100.00%
P/EPS 30.52 23.27 112.24 19.32 33.84 95.99 2,530.86 -94.76%
  QoQ % 31.16% -79.27% 480.95% -42.91% -64.75% -96.21% -
  Horiz. % 1.21% 0.92% 4.43% 0.76% 1.34% 3.79% 100.00%
EY 3.28 4.30 0.89 5.18 2.96 1.04 0.04 1,792.53%
  QoQ % -23.72% 383.15% -82.82% 75.00% 184.62% 2,500.00% -
  Horiz. % 8,200.00% 10,750.00% 2,225.00% 12,950.00% 7,400.00% 2,600.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.48 1.24 1.29 1.49 1.62 2.01 2.69 -32.88%
  QoQ % 19.35% -3.88% -13.42% -8.02% -19.40% -25.28% -
  Horiz. % 55.02% 46.10% 47.96% 55.39% 60.22% 74.72% 100.00%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 21/06/16 25/03/16 21/12/15 29/09/15 25/06/15 19/03/15 23/12/14 -
Price 0.2600 0.2350 0.2200 0.2050 0.2150 0.2900 0.3450 -
P/RPS 3.01 3.89 9.35 1.54 2.46 6.13 16.33 -67.65%
  QoQ % -22.62% -58.40% 507.14% -37.40% -59.87% -62.46% -
  Horiz. % 18.43% 23.82% 57.26% 9.43% 15.06% 37.54% 100.00%
P/EPS 31.12 25.44 109.75 15.53 26.94 85.65 1,919.00 -93.61%
  QoQ % 22.33% -76.82% 606.70% -42.35% -68.55% -95.54% -
  Horiz. % 1.62% 1.33% 5.72% 0.81% 1.40% 4.46% 100.00%
EY 3.21 3.93 0.91 6.44 3.71 1.17 0.05 1,507.40%
  QoQ % -18.32% 331.87% -85.87% 73.58% 217.09% 2,240.00% -
  Horiz. % 6,420.00% 7,860.00% 1,820.00% 12,880.00% 7,420.00% 2,340.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.51 1.35 1.27 1.19 1.29 1.79 2.04 -18.19%
  QoQ % 11.85% 6.30% 6.72% -7.75% -27.93% -12.25% -
  Horiz. % 74.02% 66.18% 62.25% 58.33% 63.24% 87.75% 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.
 


 

122  119  412  1643 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.52-0.005 
 SAPNRG 0.300.00 
 NETX 0.020.00 
 VELESTO 0.39+0.01 
 MLAB 0.0650.00 
 PUC 0.0550.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 WCEHB 0.415+0.03 
 PA-WB 0.040.00 
Partners & Brokers