Highlights

[GREENYB] QoQ Cumulative Quarter Result on 2017-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Oct-2017  [#1]
Profit Trend QoQ -     -357.01%    YoY -     -2,466.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 42,510 31,750 20,341 9,265 30,674 24,003 15,560 95.79%
  QoQ % 33.89% 56.09% 119.55% -69.80% 27.79% 54.26% -
  Horiz. % 273.20% 204.05% 130.73% 59.54% 197.13% 154.26% 100.00%
PBT 145 776 -104 -566 597 2,335 1,520 -79.21%
  QoQ % -81.31% 846.15% 81.63% -194.81% -74.43% 53.62% -
  Horiz. % 9.54% 51.05% -6.84% -37.24% 39.28% 153.62% 100.00%
Tax -540 -562 0 -2 -376 -345 -484 7.59%
  QoQ % 3.91% 0.00% 0.00% 99.47% -8.99% 28.72% -
  Horiz. % 111.57% 116.12% -0.00% 0.41% 77.69% 71.28% 100.00%
NP -395 214 -104 -568 221 1,990 1,036 -
  QoQ % -284.58% 305.77% 81.69% -357.01% -88.89% 92.08% -
  Horiz. % -38.13% 20.66% -10.04% -54.83% 21.33% 192.08% 100.00%
NP to SH -395 214 -104 -568 221 1,990 1,036 -
  QoQ % -284.58% 305.77% 81.69% -357.01% -88.89% 92.08% -
  Horiz. % -38.13% 20.66% -10.04% -54.83% 21.33% 192.08% 100.00%
Tax Rate 372.41 % 72.42 % - % - % 62.98 % 14.78 % 31.84 % 417.59%
  QoQ % 414.24% 0.00% 0.00% 0.00% 326.12% -53.58% -
  Horiz. % 1,169.63% 227.45% 0.00% 0.00% 197.80% 46.42% 100.00%
Total Cost 42,905 31,536 20,445 9,833 30,453 22,013 14,524 106.29%
  QoQ % 36.05% 54.25% 107.92% -67.71% 38.34% 51.56% -
  Horiz. % 295.41% 217.13% 140.77% 67.70% 209.67% 151.56% 100.00%
Net Worth 54,399 55,067 54,733 55,067 55,868 57,269 56,335 -2.31%
  QoQ % -1.21% 0.61% -0.61% -1.43% -2.45% 1.66% -
  Horiz. % 96.56% 97.75% 97.16% 97.75% 99.17% 101.66% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 54,399 55,067 54,733 55,067 55,868 57,269 56,335 -2.31%
  QoQ % -1.21% 0.61% -0.61% -1.43% -2.45% 1.66% -
  Horiz. % 96.56% 97.75% 97.16% 97.75% 99.17% 101.66% 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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -0.93 % 0.67 % -0.51 % -6.13 % 0.72 % 8.29 % 6.66 % -
  QoQ % -238.81% 231.37% 91.68% -951.39% -91.31% 24.47% -
  Horiz. % -13.96% 10.06% -7.66% -92.04% 10.81% 124.47% 100.00%
ROE -0.73 % 0.39 % -0.19 % -1.03 % 0.40 % 3.47 % 1.84 % -
  QoQ % -287.18% 305.26% 81.55% -357.50% -88.47% 88.59% -
  Horiz. % -39.67% 21.20% -10.33% -55.98% 21.74% 188.59% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 12.74 9.51 6.09 2.78 9.19 7.19 4.66 95.88%
  QoQ % 33.96% 56.16% 119.06% -69.75% 27.82% 54.29% -
  Horiz. % 273.39% 204.08% 130.69% 59.66% 197.21% 154.29% 100.00%
EPS -0.11 0.06 -0.03 -0.17 0.07 0.60 0.31 -
  QoQ % -283.33% 300.00% 82.35% -342.86% -88.33% 93.55% -
  Horiz. % -35.48% 19.35% -9.68% -54.84% 22.58% 193.55% 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 0.1630 0.1650 0.1640 0.1650 0.1674 0.1716 0.1688 -2.31%
  QoQ % -1.21% 0.61% -0.61% -1.43% -2.45% 1.66% -
  Horiz. % 96.56% 97.75% 97.16% 97.75% 99.17% 101.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 12.74 9.51 6.09 2.78 9.19 7.19 4.66 95.88%
  QoQ % 33.96% 56.16% 119.06% -69.75% 27.82% 54.29% -
  Horiz. % 273.39% 204.08% 130.69% 59.66% 197.21% 154.29% 100.00%
EPS -0.11 0.06 -0.03 -0.17 0.07 0.60 0.31 -
  QoQ % -283.33% 300.00% 82.35% -342.86% -88.33% 93.55% -
  Horiz. % -35.48% 19.35% -9.68% -54.84% 22.58% 193.55% 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 0.1630 0.1650 0.1640 0.1650 0.1674 0.1716 0.1688 -2.31%
  QoQ % -1.21% 0.61% -0.61% -1.43% -2.45% 1.66% -
  Horiz. % 96.56% 97.75% 97.16% 97.75% 99.17% 101.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.1600 0.1650 0.1850 0.2150 0.2100 0.2300 0.2400 -
P/RPS 1.26 1.73 3.04 7.74 2.28 3.20 5.15 -60.98%
  QoQ % -27.17% -43.09% -60.72% 239.47% -28.75% -37.86% -
  Horiz. % 24.47% 33.59% 59.03% 150.29% 44.27% 62.14% 100.00%
P/EPS -135.19 257.32 -593.67 -126.33 317.13 38.57 77.31 -
  QoQ % -152.54% 143.34% -369.94% -139.84% 722.22% -50.11% -
  Horiz. % -174.87% 332.84% -767.91% -163.41% 410.21% 49.89% 100.00%
EY -0.74 0.39 -0.17 -0.79 0.32 2.59 1.29 -
  QoQ % -289.74% 329.41% 78.48% -346.88% -87.64% 100.78% -
  Horiz. % -57.36% 30.23% -13.18% -61.24% 24.81% 200.78% 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 0.98 1.00 1.13 1.30 1.25 1.34 1.42 -21.96%
  QoQ % -2.00% -11.50% -13.08% 4.00% -6.72% -5.63% -
  Horiz. % 69.01% 70.42% 79.58% 91.55% 88.03% 94.37% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 28/09/18 21/06/18 22/03/18 20/12/17 26/09/17 22/06/17 23/03/17 -
Price 0.1500 0.1600 0.1750 0.2000 0.1950 0.2100 0.2300 -
P/RPS 1.18 1.68 2.87 7.20 2.12 2.92 4.93 -61.55%
  QoQ % -29.76% -41.46% -60.14% 239.62% -27.40% -40.77% -
  Horiz. % 23.94% 34.08% 58.22% 146.04% 43.00% 59.23% 100.00%
P/EPS -126.74 249.53 -561.58 -117.51 294.48 35.22 74.09 -
  QoQ % -150.79% 144.43% -377.90% -139.90% 736.12% -52.46% -
  Horiz. % -171.06% 336.79% -757.97% -158.60% 397.46% 47.54% 100.00%
EY -0.79 0.40 -0.18 -0.85 0.34 2.84 1.35 -
  QoQ % -297.50% 322.22% 78.82% -350.00% -88.03% 110.37% -
  Horiz. % -58.52% 29.63% -13.33% -62.96% 25.19% 210.37% 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 0.92 0.97 1.07 1.21 1.16 1.22 1.36 -22.99%
  QoQ % -5.15% -9.35% -11.57% 4.31% -4.92% -10.29% -
  Horiz. % 67.65% 71.32% 78.68% 88.97% 85.29% 89.71% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers