Highlights

[GREENYB] QoQ Cumulative Quarter Result on 2011-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     -70.22%    YoY -     179.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 55,704 43,702 27,343 13,575 48,239 38,543 23,489 77.93%
  QoQ % 27.46% 59.83% 101.42% -71.86% 25.16% 64.09% -
  Horiz. % 237.15% 186.05% 116.41% 57.79% 205.37% 164.09% 100.00%
PBT 11,248 9,435 5,754 2,980 9,576 8,293 4,594 81.76%
  QoQ % 19.22% 63.97% 93.09% -68.88% 15.47% 80.52% -
  Horiz. % 244.84% 205.38% 125.25% 64.87% 208.45% 180.52% 100.00%
Tax -2,991 -2,649 -1,557 -784 -2,192 -2,265 -1,301 74.28%
  QoQ % -12.91% -70.13% -98.60% 64.23% 3.22% -74.10% -
  Horiz. % 229.90% 203.61% 119.68% 60.26% 168.49% 174.10% 100.00%
NP 8,257 6,786 4,197 2,196 7,384 6,028 3,293 84.67%
  QoQ % 21.68% 61.69% 91.12% -70.26% 22.50% 83.05% -
  Horiz. % 250.74% 206.07% 127.45% 66.69% 224.23% 183.05% 100.00%
NP to SH 8,257 6,786 4,197 2,196 7,374 6,028 3,293 84.67%
  QoQ % 21.68% 61.69% 91.12% -70.22% 22.33% 83.05% -
  Horiz. % 250.74% 206.07% 127.45% 66.69% 223.93% 183.05% 100.00%
Tax Rate 26.59 % 28.08 % 27.06 % 26.31 % 22.89 % 27.31 % 28.32 % -4.12%
  QoQ % -5.31% 3.77% 2.85% 14.94% -16.18% -3.57% -
  Horiz. % 93.89% 99.15% 95.55% 92.90% 80.83% 96.43% 100.00%
Total Cost 47,447 36,916 23,146 11,379 40,855 32,515 20,196 76.82%
  QoQ % 28.53% 59.49% 103.41% -72.15% 25.65% 61.00% -
  Horiz. % 234.93% 182.79% 114.61% 56.34% 202.29% 161.00% 100.00%
Net Worth 51,475 49,894 47,199 48,528 46,492 44,969 42,130 14.30%
  QoQ % 3.17% 5.71% -2.74% 4.38% 3.39% 6.74% -
  Horiz. % 122.18% 118.43% 112.03% 115.19% 110.35% 106.74% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 3,342 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 40.48 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 51,475 49,894 47,199 48,528 46,492 44,969 42,130 14.30%
  QoQ % 3.17% 5.71% -2.74% 4.38% 3.39% 6.74% -
  Horiz. % 122.18% 118.43% 112.03% 115.19% 110.35% 106.74% 100.00%
NOSH 334,257 333,740 333,095 166,363 166,879 166,060 165,477 59.86%
  QoQ % 0.15% 0.19% 100.22% -0.31% 0.49% 0.35% -
  Horiz. % 202.00% 201.68% 201.29% 100.54% 100.85% 100.35% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 14.82 % 15.53 % 15.35 % 16.18 % 15.31 % 15.64 % 14.02 % 3.77%
  QoQ % -4.57% 1.17% -5.13% 5.68% -2.11% 11.55% -
  Horiz. % 105.71% 110.77% 109.49% 115.41% 109.20% 111.55% 100.00%
ROE 16.04 % 13.60 % 8.89 % 4.53 % 15.86 % 13.40 % 7.82 % 61.51%
  QoQ % 17.94% 52.98% 96.25% -71.44% 18.36% 71.36% -
  Horiz. % 205.12% 173.91% 113.68% 57.93% 202.81% 171.36% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 16.67 13.09 8.21 8.16 28.91 23.21 14.19 11.35%
  QoQ % 27.35% 59.44% 0.61% -71.77% 24.56% 63.57% -
  Horiz. % 117.48% 92.25% 57.86% 57.51% 203.74% 163.57% 100.00%
EPS 2.47 2.03 1.26 1.32 4.43 3.63 1.99 15.51%
  QoQ % 21.67% 61.11% -4.55% -70.20% 22.04% 82.41% -
  Horiz. % 124.12% 102.01% 63.32% 66.33% 222.61% 182.41% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 0.1540 0.1495 0.1417 0.2917 0.2786 0.2708 0.2546 -28.50%
  QoQ % 3.01% 5.50% -51.42% 4.70% 2.88% 6.36% -
  Horiz. % 60.49% 58.72% 55.66% 114.57% 109.43% 106.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 16.69 13.09 8.19 4.07 14.45 11.55 7.04 77.89%
  QoQ % 27.50% 59.83% 101.23% -71.83% 25.11% 64.06% -
  Horiz. % 237.07% 185.94% 116.34% 57.81% 205.26% 164.06% 100.00%
EPS 2.47 2.03 1.26 0.66 2.21 1.81 0.99 84.06%
  QoQ % 21.67% 61.11% 90.91% -70.14% 22.10% 82.83% -
  Horiz. % 249.49% 205.05% 127.27% 66.67% 223.23% 182.83% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 0.1542 0.1495 0.1414 0.1454 0.1393 0.1347 0.1262 14.31%
  QoQ % 3.14% 5.73% -2.75% 4.38% 3.41% 6.74% -
  Horiz. % 122.19% 118.46% 112.04% 115.21% 110.38% 106.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.2200 0.2300 0.2200 0.2200 0.4200 0.2500 0.2300 -
P/RPS 1.32 1.76 2.68 2.70 1.45 1.08 1.62 -12.77%
  QoQ % -25.00% -34.33% -0.74% 86.21% 34.26% -33.33% -
  Horiz. % 81.48% 108.64% 165.43% 166.67% 89.51% 66.67% 100.00%
P/EPS 8.91 11.31 17.46 16.67 9.50 6.89 11.56 -15.95%
  QoQ % -21.22% -35.22% 4.74% 75.47% 37.88% -40.40% -
  Horiz. % 77.08% 97.84% 151.04% 144.20% 82.18% 59.60% 100.00%
EY 11.23 8.84 5.73 6.00 10.52 14.52 8.65 19.03%
  QoQ % 27.04% 54.28% -4.50% -42.97% -27.55% 67.86% -
  Horiz. % 129.83% 102.20% 66.24% 69.36% 121.62% 167.86% 100.00%
DY 4.55 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. % 100.00% - - - - - -
P/NAPS 1.43 1.54 1.55 0.75 1.51 0.92 0.90 36.20%
  QoQ % -7.14% -0.65% 106.67% -50.33% 64.13% 2.22% -
  Horiz. % 158.89% 171.11% 172.22% 83.33% 167.78% 102.22% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 21/09/12 22/06/12 22/03/12 23/12/11 21/09/11 23/06/11 23/03/11 -
Price 0.2000 0.2300 0.2600 0.2000 0.1900 0.2400 0.2200 -
P/RPS 1.20 1.76 3.17 2.45 0.66 1.03 1.55 -15.70%
  QoQ % -31.82% -44.48% 29.39% 271.21% -35.92% -33.55% -
  Horiz. % 77.42% 113.55% 204.52% 158.06% 42.58% 66.45% 100.00%
P/EPS 8.10 11.31 20.63 15.15 4.30 6.61 11.06 -18.77%
  QoQ % -28.38% -45.18% 36.17% 252.33% -34.95% -40.24% -
  Horiz. % 73.24% 102.26% 186.53% 136.98% 38.88% 59.76% 100.00%
EY 12.35 8.84 4.85 6.60 23.26 15.13 9.05 23.05%
  QoQ % 39.71% 82.27% -26.52% -71.63% 53.73% 67.18% -
  Horiz. % 136.46% 97.68% 53.59% 72.93% 257.02% 167.18% 100.00%
DY 5.00 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. % 100.00% - - - - - -
P/NAPS 1.30 1.54 1.83 0.69 0.68 0.89 0.86 31.75%
  QoQ % -15.58% -15.85% 165.22% 1.47% -23.60% 3.49% -
  Horiz. % 151.16% 179.07% 212.79% 80.23% 79.07% 103.49% 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
 
 

443  322  637  1113 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG 0.18-0.01 
 EURO 1.10-0.11 
 VSOLAR 0.02+0.005 
 FINTEC 0.035+0.005 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.21+0.02 
 EDARAN 1.19+0.285 
 FOCUS 0.04+0.005 
 KNM 0.19-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
7. 下跌股:优乐 99仙支撑 南洋行家论股
8. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS