Highlights

[GREENYB] QoQ Cumulative Quarter Result on 2016-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 22-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Jul-2016  [#4]
Profit Trend QoQ -     -6.42%    YoY -     -40.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 24,003 15,560 6,706 37,300 28,857 20,175 7,855 110.72%
  QoQ % 54.26% 132.03% -82.02% 29.26% 43.03% 156.84% -
  Horiz. % 305.58% 198.09% 85.37% 474.86% 367.37% 256.84% 100.00%
PBT 2,335 1,520 199 3,684 4,283 4,680 1,119 63.37%
  QoQ % 53.62% 663.82% -94.60% -13.99% -8.48% 318.23% -
  Horiz. % 208.67% 135.84% 17.78% 329.22% 382.75% 418.23% 100.00%
Tax -345 -484 -175 -1,075 -1,495 -1,597 -450 -16.25%
  QoQ % 28.72% -176.57% 83.72% 28.09% 6.39% -254.89% -
  Horiz. % 76.67% 107.56% 38.89% 238.89% 332.22% 354.89% 100.00%
NP 1,990 1,036 24 2,609 2,788 3,083 669 106.97%
  QoQ % 92.08% 4,216.67% -99.08% -6.42% -9.57% 360.84% -
  Horiz. % 297.46% 154.86% 3.59% 389.99% 416.74% 460.84% 100.00%
NP to SH 1,990 1,036 24 2,609 2,788 3,083 669 106.97%
  QoQ % 92.08% 4,216.67% -99.08% -6.42% -9.57% 360.84% -
  Horiz. % 297.46% 154.86% 3.59% 389.99% 416.74% 460.84% 100.00%
Tax Rate 14.78 % 31.84 % 87.94 % 29.18 % 34.91 % 34.12 % 40.21 % -48.72%
  QoQ % -53.58% -63.79% 201.37% -16.41% 2.32% -15.15% -
  Horiz. % 36.76% 79.18% 218.70% 72.57% 86.82% 84.85% 100.00%
Total Cost 22,013 14,524 6,682 34,691 26,069 17,092 7,186 111.07%
  QoQ % 51.56% 117.36% -80.74% 33.07% 52.52% 137.85% -
  Horiz. % 306.33% 202.12% 92.99% 482.76% 362.77% 237.85% 100.00%
Net Worth 57,269 56,335 57,436 57,531 57,503 57,970 58,004 -0.85%
  QoQ % 1.66% -1.92% -0.17% 0.05% -0.81% -0.06% -
  Horiz. % 98.73% 97.12% 99.02% 99.19% 99.14% 99.94% 100.00%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 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
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 57,269 56,335 57,436 57,531 57,503 57,970 58,004 -0.85%
  QoQ % 1.66% -1.92% -0.17% 0.05% -0.81% -0.06% -
  Horiz. % 98.73% 97.12% 99.02% 99.19% 99.14% 99.94% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 8.29 % 6.66 % 0.36 % 6.99 % 9.66 % 15.28 % 8.52 % -1.81%
  QoQ % 24.47% 1,750.00% -94.85% -27.64% -36.78% 79.34% -
  Horiz. % 97.30% 78.17% 4.23% 82.04% 113.38% 179.34% 100.00%
ROE 3.47 % 1.84 % 0.04 % 4.53 % 4.85 % 5.32 % 1.15 % 108.95%
  QoQ % 88.59% 4,500.00% -99.12% -6.60% -8.83% 362.61% -
  Horiz. % 301.74% 160.00% 3.48% 393.91% 421.74% 462.61% 100.00%
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 7.19 4.66 2.01 11.15 8.65 6.05 2.35 110.90%
  QoQ % 54.29% 131.84% -81.97% 28.90% 42.98% 157.45% -
  Horiz. % 305.96% 198.30% 85.53% 474.47% 368.09% 257.45% 100.00%
EPS 0.60 0.31 0.01 0.78 0.84 0.92 0.20 108.15%
  QoQ % 93.55% 3,000.00% -98.72% -7.14% -8.70% 360.00% -
  Horiz. % 300.00% 155.00% 5.00% 390.00% 420.00% 460.00% 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 0.1716 0.1688 0.1721 0.1720 0.1723 0.1737 0.1738 -0.85%
  QoQ % 1.66% -1.92% 0.06% -0.17% -0.81% -0.06% -
  Horiz. % 98.73% 97.12% 99.02% 98.96% 99.14% 99.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 7.19 4.66 2.01 11.15 8.65 6.05 2.35 110.90%
  QoQ % 54.29% 131.84% -81.97% 28.90% 42.98% 157.45% -
  Horiz. % 305.96% 198.30% 85.53% 474.47% 368.09% 257.45% 100.00%
EPS 0.60 0.31 0.01 0.78 0.84 0.92 0.20 108.15%
  QoQ % 93.55% 3,000.00% -98.72% -7.14% -8.70% 360.00% -
  Horiz. % 300.00% 155.00% 5.00% 390.00% 420.00% 460.00% 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 0.1716 0.1688 0.1721 0.1720 0.1723 0.1737 0.1738 -0.85%
  QoQ % 1.66% -1.92% 0.06% -0.17% -0.81% -0.06% -
  Horiz. % 98.73% 97.12% 99.02% 98.96% 99.14% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.2300 0.2400 0.2150 0.2250 0.2550 0.2150 0.2250 -
P/RPS 3.20 5.15 10.70 2.02 2.95 3.56 9.56 -51.82%
  QoQ % -37.86% -51.87% 429.70% -31.53% -17.13% -62.76% -
  Horiz. % 33.47% 53.87% 111.92% 21.13% 30.86% 37.24% 100.00%
P/EPS 38.57 77.31 2,989.75 29.79 30.52 23.27 112.24 -50.97%
  QoQ % -50.11% -97.41% 9,936.09% -2.39% 31.16% -79.27% -
  Horiz. % 34.36% 68.88% 2,663.71% 26.54% 27.19% 20.73% 100.00%
EY 2.59 1.29 0.03 3.36 3.28 4.30 0.89 103.97%
  QoQ % 100.78% 4,200.00% -99.11% 2.44% -23.72% 383.15% -
  Horiz. % 291.01% 144.94% 3.37% 377.53% 368.54% 483.15% 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 1.42 1.25 1.31 1.48 1.24 1.29 2.57%
  QoQ % -5.63% 13.60% -4.58% -11.49% 19.35% -3.88% -
  Horiz. % 103.88% 110.08% 96.90% 101.55% 114.73% 96.12% 100.00%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 22/06/17 23/03/17 20/12/16 22/09/16 21/06/16 25/03/16 21/12/15 -
Price 0.2100 0.2300 0.2300 0.2300 0.2600 0.2350 0.2200 -
P/RPS 2.92 4.93 11.45 2.06 3.01 3.89 9.35 -54.00%
  QoQ % -40.77% -56.94% 455.83% -31.56% -22.62% -58.40% -
  Horiz. % 31.23% 52.73% 122.46% 22.03% 32.19% 41.60% 100.00%
P/EPS 35.22 74.09 3,198.34 30.46 31.12 25.44 109.75 -53.16%
  QoQ % -52.46% -97.68% 10,400.13% -2.12% 22.33% -76.82% -
  Horiz. % 32.09% 67.51% 2,914.21% 27.75% 28.36% 23.18% 100.00%
EY 2.84 1.35 0.03 3.28 3.21 3.93 0.91 113.71%
  QoQ % 110.37% 4,400.00% -99.09% 2.18% -18.32% 331.87% -
  Horiz. % 312.09% 148.35% 3.30% 360.44% 352.75% 431.87% 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 1.22 1.36 1.34 1.34 1.51 1.35 1.27 -2.64%
  QoQ % -10.29% 1.49% 0.00% -11.26% 11.85% 6.30% -
  Horiz. % 96.06% 107.09% 105.51% 105.51% 118.90% 106.30% 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.
 


 

148  231  431  1393 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.075-0.01 
 NIHSIN-WB 0.070.00 
 LAMBO 0.075+0.005 
 LAMBO-WB 0.010.00 
 IOIPG 1.190.00 
 KNM 0.185-0.005 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
 DAYANG 1.14-0.01 
Partners & Brokers