Highlights

[GREENYB] QoQ Cumulative Quarter Result on 2013-03-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     0.00%    YoY -     -46.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 8,871 47,770 39,744 23,700 23,700 11,786 55,704 -76.95%
  QoQ % -81.43% 20.19% 67.70% 0.00% 101.09% -78.84% -
  Horiz. % 15.93% 85.76% 71.35% 42.55% 42.55% 21.16% 100.00%
PBT 1,078 7,315 6,708 3,279 3,279 2,333 11,248 -84.63%
  QoQ % -85.26% 9.05% 104.57% 0.00% 40.55% -79.26% -
  Horiz. % 9.58% 65.03% 59.64% 29.15% 29.15% 20.74% 100.00%
Tax -317 -2,071 -1,678 -1,023 -1,023 -610 -2,991 -83.35%
  QoQ % 84.69% -23.42% -64.03% 0.00% -67.70% 79.61% -
  Horiz. % 10.60% 69.24% 56.10% 34.20% 34.20% 20.39% 100.00%
NP 761 5,244 5,030 2,256 2,256 1,723 8,257 -85.11%
  QoQ % -85.49% 4.25% 122.96% 0.00% 30.93% -79.13% -
  Horiz. % 9.22% 63.51% 60.92% 27.32% 27.32% 20.87% 100.00%
NP to SH 761 5,244 5,030 2,256 2,256 1,723 8,257 -85.11%
  QoQ % -85.49% 4.25% 122.96% 0.00% 30.93% -79.13% -
  Horiz. % 9.22% 63.51% 60.92% 27.32% 27.32% 20.87% 100.00%
Tax Rate 29.41 % 28.31 % 25.01 % 31.20 % 31.20 % 26.15 % 26.59 % 8.38%
  QoQ % 3.89% 13.19% -19.84% 0.00% 19.31% -1.65% -
  Horiz. % 110.61% 106.47% 94.06% 117.34% 117.34% 98.35% 100.00%
Total Cost 8,110 42,526 34,714 21,444 21,444 10,063 47,447 -75.61%
  QoQ % -80.93% 22.50% 61.88% 0.00% 113.10% -78.79% -
  Horiz. % 17.09% 89.63% 73.16% 45.20% 45.20% 21.21% 100.00%
Net Worth 54,065 53,157 53,098 - 50,327 53,131 51,475 4.00%
  QoQ % 1.71% 0.11% 0.00% 0.00% -5.28% 3.22% -
  Horiz. % 105.03% 103.27% 103.15% 0.00% 97.77% 103.22% 100.00%
Dividend
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - 3,342 -
  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 % - % - % - % - % - % - % 40.48 % -
  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
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 54,065 53,157 53,098 - 50,327 53,131 51,475 4.00%
  QoQ % 1.71% 0.11% 0.00% 0.00% -5.28% 3.22% -
  Horiz. % 105.03% 103.27% 103.15% 0.00% 97.77% 103.22% 100.00%
NOSH 333,740 332,857 333,740 333,740 333,740 333,740 334,257 -0.12%
  QoQ % 0.27% -0.26% 0.00% 0.00% 0.00% -0.15% -
  Horiz. % 99.85% 99.58% 99.85% 99.85% 99.85% 99.85% 100.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 8.58 % 10.98 % 12.66 % 9.52 % 9.52 % 14.62 % 14.82 % -35.37%
  QoQ % -21.86% -13.27% 32.98% 0.00% -34.88% -1.35% -
  Horiz. % 57.89% 74.09% 85.43% 64.24% 64.24% 98.65% 100.00%
ROE 1.41 % 9.87 % 9.47 % - % 4.48 % 3.24 % 16.04 % -85.66%
  QoQ % -85.71% 4.22% 0.00% 0.00% 38.27% -79.80% -
  Horiz. % 8.79% 61.53% 59.04% 0.00% 27.93% 20.20% 100.00%
Per Share
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 2.66 14.35 11.91 7.10 7.10 3.53 16.67 -76.91%
  QoQ % -81.46% 20.49% 67.75% 0.00% 101.13% -78.82% -
  Horiz. % 15.96% 86.08% 71.45% 42.59% 42.59% 21.18% 100.00%
EPS 0.23 1.57 1.51 0.68 0.68 0.52 2.47 -84.98%
  QoQ % -85.35% 3.97% 122.06% 0.00% 30.77% -78.95% -
  Horiz. % 9.31% 63.56% 61.13% 27.53% 27.53% 21.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  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 0.1620 0.1597 0.1591 - 0.1508 0.1592 0.1540 4.13%
  QoQ % 1.44% 0.38% 0.00% 0.00% -5.28% 3.38% -
  Horiz. % 105.19% 103.70% 103.31% 0.00% 97.92% 103.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 2.66 14.31 11.91 7.10 7.10 3.53 16.69 -76.93%
  QoQ % -81.41% 20.15% 67.75% 0.00% 101.13% -78.85% -
  Horiz. % 15.94% 85.74% 71.36% 42.54% 42.54% 21.15% 100.00%
EPS 0.23 1.57 1.51 0.68 0.68 0.52 2.47 -84.98%
  QoQ % -85.35% 3.97% 122.06% 0.00% 30.77% -78.95% -
  Horiz. % 9.31% 63.56% 61.13% 27.53% 27.53% 21.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  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 0.1620 0.1593 0.1591 - 0.1508 0.1592 0.1542 4.02%
  QoQ % 1.69% 0.13% 0.00% 0.00% -5.28% 3.24% -
  Horiz. % 105.06% 103.31% 103.18% 0.00% 97.80% 103.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 -
Price 0.2000 0.1950 0.1900 0.2000 0.2150 0.2500 0.2200 -
P/RPS 7.52 1.36 1.60 2.82 3.03 7.08 1.32 301.35%
  QoQ % 452.94% -15.00% -43.26% -6.93% -57.20% 436.36% -
  Horiz. % 569.70% 103.03% 121.21% 213.64% 229.55% 536.36% 100.00%
P/EPS 87.71 12.38 12.61 29.59 31.81 48.42 8.91 521.20%
  QoQ % 608.48% -1.82% -57.38% -6.98% -34.30% 443.43% -
  Horiz. % 984.40% 138.95% 141.53% 332.10% 357.01% 543.43% 100.00%
EY 1.14 8.08 7.93 3.38 3.14 2.07 11.23 -83.91%
  QoQ % -85.89% 1.89% 134.62% 7.64% 51.69% -81.57% -
  Horiz. % 10.15% 71.95% 70.61% 30.10% 27.96% 18.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
  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 1.23 1.22 1.19 0.00 1.43 1.57 1.43 -11.34%
  QoQ % 0.82% 2.52% 0.00% 0.00% -8.92% 9.79% -
  Horiz. % 86.01% 85.31% 83.22% 0.00% 100.00% 109.79% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 18/12/13 18/09/13 20/06/13 - 21/03/13 20/12/12 21/09/12 -
Price 0.2350 0.1900 0.2000 0.0000 0.2150 0.2200 0.2000 -
P/RPS 8.84 1.32 1.68 0.00 3.03 6.23 1.20 392.81%
  QoQ % 569.70% -21.43% 0.00% 0.00% -51.36% 419.17% -
  Horiz. % 736.67% 110.00% 140.00% 0.00% 252.50% 519.17% 100.00%
P/EPS 103.06 12.06 13.27 0.00 31.81 42.61 8.10 662.49%
  QoQ % 754.56% -9.12% 0.00% 0.00% -25.35% 426.05% -
  Horiz. % 1,272.35% 148.89% 163.83% 0.00% 392.72% 526.05% 100.00%
EY 0.97 8.29 7.54 0.00 3.14 2.35 12.35 -86.89%
  QoQ % -88.30% 9.95% 0.00% 0.00% 33.62% -80.97% -
  Horiz. % 7.85% 67.13% 61.05% 0.00% 25.43% 19.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  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 1.45 1.19 1.26 0.00 1.43 1.38 1.30 9.11%
  QoQ % 21.85% -5.56% 0.00% 0.00% 3.62% 6.15% -
  Horiz. % 111.54% 91.54% 96.92% 0.00% 110.00% 106.15% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS