Highlights

[GREENYB] QoQ Cumulative Quarter Result on 2014-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Oct-2014  [#1]
Profit Trend QoQ -     -99.08%    YoY -     -92.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 44,255 29,131 15,782 7,052 51,729 38,994 24,636 47.93%
  QoQ % 51.92% 84.58% 123.79% -86.37% 32.66% 58.28% -
  Horiz. % 179.64% 118.25% 64.06% 28.62% 209.97% 158.28% 100.00%
PBT 5,979 3,690 1,610 120 8,857 7,418 4,920 13.92%
  QoQ % 62.03% 129.19% 1,241.67% -98.65% 19.40% 50.77% -
  Horiz. % 121.52% 75.00% 32.72% 2.44% 180.02% 150.77% 100.00%
Tax -1,582 -1,027 -480 -60 -2,366 -1,971 -1,345 11.46%
  QoQ % -54.04% -113.96% -700.00% 97.46% -20.04% -46.54% -
  Horiz. % 117.62% 76.36% 35.69% 4.46% 175.91% 146.54% 100.00%
NP 4,397 2,663 1,130 60 6,491 5,447 3,575 14.84%
  QoQ % 65.11% 135.66% 1,783.33% -99.08% 19.17% 52.36% -
  Horiz. % 122.99% 74.49% 31.61% 1.68% 181.57% 152.36% 100.00%
NP to SH 4,397 2,663 1,130 60 6,491 5,447 3,575 14.84%
  QoQ % 65.11% 135.66% 1,783.33% -99.08% 19.17% 52.36% -
  Horiz. % 122.99% 74.49% 31.61% 1.68% 181.57% 152.36% 100.00%
Tax Rate 26.46 % 27.83 % 29.81 % 50.00 % 26.71 % 26.57 % 27.34 % -2.16%
  QoQ % -4.92% -6.64% -40.38% 87.20% 0.53% -2.82% -
  Horiz. % 96.78% 101.79% 109.03% 182.88% 97.70% 97.18% 100.00%
Total Cost 39,858 26,468 14,652 6,992 45,238 33,547 21,061 53.18%
  QoQ % 50.59% 80.64% 109.55% -84.54% 34.85% 59.28% -
  Horiz. % 189.25% 125.67% 69.57% 33.20% 214.80% 159.28% 100.00%
Net Worth 57,160 55,534 53,999 56,535 56,565 55,400 64,578 -7.83%
  QoQ % 2.93% 2.84% -4.49% -0.05% 2.10% -14.21% -
  Horiz. % 88.51% 85.99% 83.62% 87.55% 87.59% 85.79% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - 66 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 57,160 55,534 53,999 56,535 56,565 55,400 64,578 -7.83%
  QoQ % 2.93% 2.84% -4.49% -0.05% 2.10% -14.21% -
  Horiz. % 88.51% 85.99% 83.62% 87.55% 87.59% 85.79% 100.00%
NOSH 333,106 333,740 333,740 333,740 334,308 333,740 333,740 -0.13%
  QoQ % -0.19% 0.00% 0.00% -0.17% 0.17% 0.00% -
  Horiz. % 99.81% 100.00% 100.00% 100.00% 100.17% 100.00% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 9.94 % 9.14 % 7.16 % 0.85 % 12.55 % 13.97 % 14.51 % -22.34%
  QoQ % 8.75% 27.65% 742.35% -93.23% -10.16% -3.72% -
  Horiz. % 68.50% 62.99% 49.35% 5.86% 86.49% 96.28% 100.00%
ROE 7.69 % 4.80 % 2.09 % 0.11 % 11.48 % 9.83 % 5.54 % 24.51%
  QoQ % 60.21% 129.67% 1,800.00% -99.04% 16.79% 77.44% -
  Horiz. % 138.81% 86.64% 37.73% 1.99% 207.22% 177.44% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 13.29 8.73 4.73 2.11 15.47 11.68 7.38 48.18%
  QoQ % 52.23% 84.57% 124.17% -86.36% 32.45% 58.27% -
  Horiz. % 180.08% 118.29% 64.09% 28.59% 209.62% 158.27% 100.00%
EPS 1.32 0.80 0.34 0.02 1.95 1.63 1.07 15.07%
  QoQ % 65.00% 135.29% 1,600.00% -98.97% 19.63% 52.34% -
  Horiz. % 123.36% 74.77% 31.78% 1.87% 182.24% 152.34% 100.00%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1716 0.1664 0.1618 0.1694 0.1692 0.1660 0.1935 -7.72%
  QoQ % 3.12% 2.84% -4.49% 0.12% 1.93% -14.21% -
  Horiz. % 88.68% 85.99% 83.62% 87.55% 87.44% 85.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 13.26 8.73 4.73 2.11 15.50 11.68 7.38 47.95%
  QoQ % 51.89% 84.57% 124.17% -86.39% 32.71% 58.27% -
  Horiz. % 179.67% 118.29% 64.09% 28.59% 210.03% 158.27% 100.00%
EPS 1.32 0.80 0.34 0.02 1.94 1.63 1.07 15.07%
  QoQ % 65.00% 135.29% 1,600.00% -98.97% 19.02% 52.34% -
  Horiz. % 123.36% 74.77% 31.78% 1.87% 181.31% 152.34% 100.00%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1713 0.1664 0.1618 0.1694 0.1695 0.1660 0.1935 -7.82%
  QoQ % 2.94% 2.84% -4.49% -0.06% 2.11% -14.21% -
  Horiz. % 88.53% 85.99% 83.62% 87.55% 87.60% 85.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.2550 0.2700 0.3250 0.4550 0.3350 0.2500 0.2050 -
P/RPS 1.92 3.09 6.87 21.53 2.17 2.14 2.78 -21.92%
  QoQ % -37.86% -55.02% -68.09% 892.17% 1.40% -23.02% -
  Horiz. % 69.06% 111.15% 247.12% 774.46% 78.06% 76.98% 100.00%
P/EPS 19.32 33.84 95.99 2,530.86 17.25 15.32 19.14 0.63%
  QoQ % -42.91% -64.75% -96.21% 14,571.65% 12.60% -19.96% -
  Horiz. % 100.94% 176.80% 501.52% 13,222.88% 90.13% 80.04% 100.00%
EY 5.18 2.96 1.04 0.04 5.80 6.53 5.23 -0.64%
  QoQ % 75.00% 184.62% 2,500.00% -99.31% -11.18% 24.86% -
  Horiz. % 99.04% 56.60% 19.89% 0.76% 110.90% 124.86% 100.00%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.49 1.62 2.01 2.69 1.98 1.51 1.06 25.56%
  QoQ % -8.02% -19.40% -25.28% 35.86% 31.13% 42.45% -
  Horiz. % 140.57% 152.83% 189.62% 253.77% 186.79% 142.45% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 25/06/15 19/03/15 23/12/14 29/09/14 24/06/14 24/03/14 -
Price 0.2050 0.2150 0.2900 0.3450 0.4400 0.2850 0.2400 -
P/RPS 1.54 2.46 6.13 16.33 2.84 2.44 3.25 -39.30%
  QoQ % -37.40% -59.87% -62.46% 475.00% 16.39% -24.92% -
  Horiz. % 47.38% 75.69% 188.62% 502.46% 87.38% 75.08% 100.00%
P/EPS 15.53 26.94 85.65 1,919.00 22.66 17.46 22.40 -21.72%
  QoQ % -42.35% -68.55% -95.54% 8,368.67% 29.78% -22.05% -
  Horiz. % 69.33% 120.27% 382.37% 8,566.96% 101.16% 77.95% 100.00%
EY 6.44 3.71 1.17 0.05 4.41 5.73 4.46 27.84%
  QoQ % 73.58% 217.09% 2,240.00% -98.87% -23.04% 28.48% -
  Horiz. % 144.39% 83.18% 26.23% 1.12% 98.88% 128.48% 100.00%
DY 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.19 1.29 1.79 2.04 2.60 1.72 1.24 -2.71%
  QoQ % -7.75% -27.93% -12.25% -21.54% 51.16% 38.71% -
  Horiz. % 95.97% 104.03% 144.35% 164.52% 209.68% 138.71% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers