Highlights

[GREENYB] QoQ Cumulative Quarter Result on 2013-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 18-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Oct-2013  [#1]
Profit Trend QoQ -     -85.49%    YoY -     -55.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Revenue 51,729 38,994 24,636 8,871 47,770 39,744 23,700 79.50%
  QoQ % 32.66% 58.28% 177.71% -81.43% 20.19% 67.70% -
  Horiz. % 218.27% 164.53% 103.95% 37.43% 201.56% 167.70% 100.00%
PBT 8,857 7,418 4,920 1,078 7,315 6,708 3,279 110.59%
  QoQ % 19.40% 50.77% 356.40% -85.26% 9.05% 104.57% -
  Horiz. % 270.11% 226.23% 150.05% 32.88% 223.09% 204.57% 100.00%
Tax -2,366 -1,971 -1,345 -317 -2,071 -1,678 -1,023 87.46%
  QoQ % -20.04% -46.54% -324.29% 84.69% -23.42% -64.03% -
  Horiz. % 231.28% 192.67% 131.48% 30.99% 202.44% 164.03% 100.00%
NP 6,491 5,447 3,575 761 5,244 5,030 2,256 120.80%
  QoQ % 19.17% 52.36% 369.78% -85.49% 4.25% 122.96% -
  Horiz. % 287.72% 241.45% 158.47% 33.73% 232.45% 222.96% 100.00%
NP to SH 6,491 5,447 3,575 761 5,244 5,030 2,256 120.80%
  QoQ % 19.17% 52.36% 369.78% -85.49% 4.25% 122.96% -
  Horiz. % 287.72% 241.45% 158.47% 33.73% 232.45% 222.96% 100.00%
Tax Rate 26.71 % 26.57 % 27.34 % 29.41 % 28.31 % 25.01 % 31.20 % -10.99%
  QoQ % 0.53% -2.82% -7.04% 3.89% 13.19% -19.84% -
  Horiz. % 85.61% 85.16% 87.63% 94.26% 90.74% 80.16% 100.00%
Total Cost 45,238 33,547 21,061 8,110 42,526 34,714 21,444 74.98%
  QoQ % 34.85% 59.28% 159.69% -80.93% 22.50% 61.88% -
  Horiz. % 210.96% 156.44% 98.21% 37.82% 198.31% 161.88% 100.00%
Net Worth 56,565 55,400 64,578 54,065 53,157 53,098 - -
  QoQ % 2.10% -14.21% 19.44% 1.71% 0.11% 0.00% -
  Horiz. % 106.53% 104.34% 121.62% 101.82% 100.11% 100.00% -
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 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
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Net Worth 56,565 55,400 64,578 54,065 53,157 53,098 - -
  QoQ % 2.10% -14.21% 19.44% 1.71% 0.11% 0.00% -
  Horiz. % 106.53% 104.34% 121.62% 101.82% 100.11% 100.00% -
NOSH 334,308 333,740 333,740 333,740 332,857 333,740 333,740 0.13%
  QoQ % 0.17% 0.00% 0.00% 0.27% -0.26% 0.00% -
  Horiz. % 100.17% 100.00% 100.00% 100.00% 99.74% 100.00% 100.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
NP Margin 12.55 % 13.97 % 14.51 % 8.58 % 10.98 % 12.66 % 9.52 % 23.01%
  QoQ % -10.16% -3.72% 69.11% -21.86% -13.27% 32.98% -
  Horiz. % 131.83% 146.74% 152.42% 90.13% 115.34% 132.98% 100.00%
ROE 11.48 % 9.83 % 5.54 % 1.41 % 9.87 % 9.47 % - % -
  QoQ % 16.79% 77.44% 292.91% -85.71% 4.22% 0.00% -
  Horiz. % 121.22% 103.80% 58.50% 14.89% 104.22% 100.00% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
RPS 15.47 11.68 7.38 2.66 14.35 11.91 7.10 79.27%
  QoQ % 32.45% 58.27% 177.44% -81.46% 20.49% 67.75% -
  Horiz. % 217.89% 164.51% 103.94% 37.46% 202.11% 167.75% 100.00%
EPS 1.95 1.63 1.07 0.23 1.57 1.51 0.68 120.25%
  QoQ % 19.63% 52.34% 365.22% -85.35% 3.97% 122.06% -
  Horiz. % 286.76% 239.71% 157.35% 33.82% 230.88% 222.06% 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 0.1692 0.1660 0.1935 0.1620 0.1597 0.1591 - -
  QoQ % 1.93% -14.21% 19.44% 1.44% 0.38% 0.00% -
  Horiz. % 106.35% 104.34% 121.62% 101.82% 100.38% 100.00% -
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
RPS 15.50 11.68 7.38 2.66 14.31 11.91 7.10 79.53%
  QoQ % 32.71% 58.27% 177.44% -81.41% 20.15% 67.75% -
  Horiz. % 218.31% 164.51% 103.94% 37.46% 201.55% 167.75% 100.00%
EPS 1.94 1.63 1.07 0.23 1.57 1.51 0.68 119.40%
  QoQ % 19.02% 52.34% 365.22% -85.35% 3.97% 122.06% -
  Horiz. % 285.29% 239.71% 157.35% 33.82% 230.88% 222.06% 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 0.1695 0.1660 0.1935 0.1620 0.1593 0.1591 - -
  QoQ % 2.11% -14.21% 19.44% 1.69% 0.13% 0.00% -
  Horiz. % 106.54% 104.34% 121.62% 101.82% 100.13% 100.00% -
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 29/03/13 -
Price 0.3350 0.2500 0.2050 0.2000 0.1950 0.1900 0.2000 -
P/RPS 2.17 2.14 2.78 7.52 1.36 1.60 2.82 -17.83%
  QoQ % 1.40% -23.02% -63.03% 452.94% -15.00% -43.26% -
  Horiz. % 76.95% 75.89% 98.58% 266.67% 48.23% 56.74% 100.00%
P/EPS 17.25 15.32 19.14 87.71 12.38 12.61 29.59 -33.27%
  QoQ % 12.60% -19.96% -78.18% 608.48% -1.82% -57.38% -
  Horiz. % 58.30% 51.77% 64.68% 296.42% 41.84% 42.62% 100.00%
EY 5.80 6.53 5.23 1.14 8.08 7.93 3.38 49.89%
  QoQ % -11.18% 24.86% 358.77% -85.89% 1.89% 134.62% -
  Horiz. % 171.60% 193.20% 154.73% 33.73% 239.05% 234.62% 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 1.98 1.51 1.06 1.23 1.22 1.19 0.00 -
  QoQ % 31.13% 42.45% -13.82% 0.82% 2.52% 0.00% -
  Horiz. % 166.39% 126.89% 89.08% 103.36% 102.52% 100.00% -
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Date 29/09/14 24/06/14 24/03/14 18/12/13 18/09/13 20/06/13 - -
Price 0.4400 0.2850 0.2400 0.2350 0.1900 0.2000 0.0000 -
P/RPS 2.84 2.44 3.25 8.84 1.32 1.68 0.00 -
  QoQ % 16.39% -24.92% -63.24% 569.70% -21.43% 0.00% -
  Horiz. % 169.05% 145.24% 193.45% 526.19% 78.57% 100.00% -
P/EPS 22.66 17.46 22.40 103.06 12.06 13.27 0.00 -
  QoQ % 29.78% -22.05% -78.27% 754.56% -9.12% 0.00% -
  Horiz. % 170.76% 131.57% 168.80% 776.64% 90.88% 100.00% -
EY 4.41 5.73 4.46 0.97 8.29 7.54 0.00 -
  QoQ % -23.04% 28.48% 359.79% -88.30% 9.95% 0.00% -
  Horiz. % 58.49% 75.99% 59.15% 12.86% 109.95% 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 2.60 1.72 1.24 1.45 1.19 1.26 0.00 -
  QoQ % 51.16% 38.71% -14.48% 21.85% -5.56% 0.00% -
  Horiz. % 206.35% 136.51% 98.41% 115.08% 94.44% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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