Highlights

[GREENYB] QoQ Quarter Result on 2010-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 30-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 30-Apr-2010  [#3]
Profit Trend QoQ -     111.04%    YoY -     224.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 15,465 8,024 9,147 14,539 10,675 4,418 3,416 172.91%
  QoQ % 92.73% -12.28% -37.09% 36.20% 141.63% 29.33% -
  Horiz. % 452.72% 234.89% 267.77% 425.61% 312.50% 129.33% 100.00%
PBT 3,479 1,115 996 5,892 2,314 446 -511 -
  QoQ % 212.02% 11.95% -83.10% 154.62% 418.83% 187.28% -
  Horiz. % -680.82% -218.20% -194.91% -1,153.03% -452.84% -87.28% 100.00%
Tax -972 -329 -308 -1,747 -350 -137 482 -
  QoQ % -195.44% -6.82% 82.37% -399.14% -155.47% -128.42% -
  Horiz. % -201.66% -68.26% -63.90% -362.45% -72.61% -28.42% 100.00%
NP 2,507 786 688 4,145 1,964 309 -29 -
  QoQ % 218.96% 14.24% -83.40% 111.05% 535.60% 1,165.52% -
  Horiz. % -8,644.83% -2,710.34% -2,372.41% -14,293.10% -6,772.41% -1,065.52% 100.00%
NP to SH 2,507 786 685 4,147 1,965 309 -29 -
  QoQ % 218.96% 14.74% -83.48% 111.04% 535.92% 1,165.52% -
  Horiz. % -8,644.83% -2,710.34% -2,362.07% -14,300.00% -6,775.86% -1,065.52% 100.00%
Tax Rate 27.94 % 29.51 % 30.92 % 29.65 % 15.13 % 30.72 % - % -
  QoQ % -5.32% -4.56% 4.28% 95.97% -50.75% 0.00% -
  Horiz. % 90.95% 96.06% 100.65% 96.52% 49.25% 100.00% -
Total Cost 12,958 7,238 8,459 10,394 8,711 4,109 3,445 141.28%
  QoQ % 79.03% -14.43% -18.62% 19.32% 112.00% 19.27% -
  Horiz. % 376.14% 210.10% 245.54% 301.71% 252.86% 119.27% 100.00%
Net Worth 42,270 42,525 41,344 41,205 37,037 36,982 32,697 18.62%
  QoQ % -0.60% 2.86% 0.34% 11.25% 0.15% 13.10% -
  Horiz. % 129.28% 130.06% 126.45% 126.02% 113.27% 113.10% 100.00%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - 3,261 - - - 2,175 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 149.97% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 476.19 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 42,270 42,525 41,344 41,205 37,037 36,982 32,697 18.62%
  QoQ % -0.60% 2.86% 0.34% 11.25% 0.15% 13.10% -
  Horiz. % 129.28% 130.06% 126.45% 126.02% 113.27% 113.10% 100.00%
NOSH 166,026 163,750 163,095 165,219 165,126 162,631 145,000 9.42%
  QoQ % 1.39% 0.40% -1.29% 0.06% 1.53% 12.16% -
  Horiz. % 114.50% 112.93% 112.48% 113.94% 113.88% 112.16% 100.00%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 16.21 % 9.80 % 7.52 % 28.51 % 18.40 % 6.99 % -0.85 % -
  QoQ % 65.41% 30.32% -73.62% 54.95% 163.23% 922.35% -
  Horiz. % -1,907.06% -1,152.94% -884.71% -3,354.12% -2,164.71% -822.35% 100.00%
ROE 5.93 % 1.85 % 1.66 % 10.06 % 5.31 % 0.84 % -0.09 % -
  QoQ % 220.54% 11.45% -83.50% 89.45% 532.14% 1,033.33% -
  Horiz. % -6,588.89% -2,055.56% -1,844.44% -11,177.78% -5,900.00% -933.33% 100.00%
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 9.31 4.90 5.61 8.80 6.46 2.72 2.36 149.04%
  QoQ % 90.00% -12.66% -36.25% 36.22% 137.50% 15.25% -
  Horiz. % 394.49% 207.63% 237.71% 372.88% 273.73% 115.25% 100.00%
EPS 1.51 0.48 0.42 2.51 1.19 0.19 -0.02 -
  QoQ % 214.58% 14.29% -83.27% 110.92% 526.32% 1,050.00% -
  Horiz. % -7,550.00% -2,400.00% -2,100.00% -12,550.00% -5,950.00% -950.00% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2546 0.2597 0.2535 0.2494 0.2243 0.2274 0.2255 8.40%
  QoQ % -1.96% 2.45% 1.64% 11.19% -1.36% 0.84% -
  Horiz. % 112.90% 115.17% 112.42% 110.60% 99.47% 100.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 4.63 2.40 2.74 4.36 3.20 1.32 1.02 173.39%
  QoQ % 92.92% -12.41% -37.16% 36.25% 142.42% 29.41% -
  Horiz. % 453.92% 235.29% 268.63% 427.45% 313.73% 129.41% 100.00%
EPS 0.75 0.24 0.21 1.24 0.59 0.09 -0.01 -
  QoQ % 212.50% 14.29% -83.06% 110.17% 555.56% 1,000.00% -
  Horiz. % -7,500.00% -2,400.00% -2,100.00% -12,400.00% -5,900.00% -900.00% 100.00%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.77% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1267 0.1274 0.1239 0.1235 0.1110 0.1108 0.0980 18.62%
  QoQ % -0.55% 2.82% 0.32% 11.26% 0.18% 13.06% -
  Horiz. % 129.29% 130.00% 126.43% 126.02% 113.27% 113.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.2300 0.1600 0.1500 0.1300 0.1200 0.1200 0.1200 -
P/RPS 2.47 3.27 2.67 1.48 1.86 4.42 5.09 -38.17%
  QoQ % -24.46% 22.47% 80.41% -20.43% -57.92% -13.16% -
  Horiz. % 48.53% 64.24% 52.46% 29.08% 36.54% 86.84% 100.00%
P/EPS 15.23 33.33 35.71 5.18 10.08 63.16 -600.00 -
  QoQ % -54.31% -6.66% 589.38% -48.61% -84.04% 110.53% -
  Horiz. % -2.54% -5.56% -5.95% -0.86% -1.68% -10.53% 100.00%
EY 6.57 3.00 2.80 19.31 9.92 1.58 -0.17 -
  QoQ % 119.00% 7.14% -85.50% 94.66% 527.85% 1,029.41% -
  Horiz. % -3,864.71% -1,764.71% -1,647.06% -11,358.82% -5,835.29% -929.41% 100.00%
DY 0.00 0.00 13.33 0.00 0.00 0.00 12.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.64% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.90 0.62 0.59 0.52 0.53 0.53 0.53 42.20%
  QoQ % 45.16% 5.08% 13.46% -1.89% 0.00% 0.00% -
  Horiz. % 169.81% 116.98% 111.32% 98.11% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 23/03/11 23/12/10 30/09/10 30/06/10 24/03/10 22/12/09 30/09/09 -
Price 0.2200 0.1900 0.1500 0.1300 0.1300 0.1200 0.1300 -
P/RPS 2.36 3.88 2.67 1.48 2.01 4.42 5.52 -43.16%
  QoQ % -39.18% 45.32% 80.41% -26.37% -54.52% -19.93% -
  Horiz. % 42.75% 70.29% 48.37% 26.81% 36.41% 80.07% 100.00%
P/EPS 14.57 39.58 35.71 5.18 10.92 63.16 -650.00 -
  QoQ % -63.19% 10.84% 589.38% -52.56% -82.71% 109.72% -
  Horiz. % -2.24% -6.09% -5.49% -0.80% -1.68% -9.72% 100.00%
EY 6.86 2.53 2.80 19.31 9.15 1.58 -0.15 -
  QoQ % 171.15% -9.64% -85.50% 111.04% 479.11% 1,153.33% -
  Horiz. % -4,573.33% -1,686.67% -1,866.67% -12,873.33% -6,100.00% -1,053.33% 100.00%
DY 0.00 0.00 13.33 0.00 0.00 0.00 11.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.51% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.86 0.73 0.59 0.52 0.58 0.53 0.58 29.94%
  QoQ % 17.81% 23.73% 13.46% -10.34% 9.43% -8.62% -
  Horiz. % 148.28% 125.86% 101.72% 89.66% 100.00% 91.38% 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.
 


 

280  335  582  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.41+0.025 
 SAPNRG 0.270.00 
 ISTONE 0.225+0.03 
 HSI-C7F 0.315-0.02 
 ANZO 0.0250.00 
 AME 1.58+0.28 
 HSI-H8B 0.25+0.015 
 OPCOM 0.82+0.045 
Partners & Brokers