Highlights

[GREENYB] QoQ Quarter Result on 2013-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     420.45%    YoY -     7.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Revenue 15,765 8,871 8,026 16,044 11,914 11,914 11,786 26.15%
  QoQ % 77.71% 10.53% -49.98% 34.67% 0.00% 1.09% -
  Horiz. % 133.76% 75.27% 68.10% 136.13% 101.09% 101.09% 100.00%
PBT 3,842 1,078 428 3,429 946 946 2,333 48.95%
  QoQ % 256.40% 151.87% -87.52% 262.47% 0.00% -59.45% -
  Horiz. % 164.68% 46.21% 18.35% 146.98% 40.55% 40.55% 100.00%
Tax -1,028 -317 -332 -655 -413 -413 -610 51.72%
  QoQ % -224.29% 4.52% 49.31% -58.60% 0.00% 32.30% -
  Horiz. % 168.52% 51.97% 54.43% 107.38% 67.70% 67.70% 100.00%
NP 2,814 761 96 2,774 533 533 1,723 47.96%
  QoQ % 269.78% 692.71% -96.54% 420.45% 0.00% -69.07% -
  Horiz. % 163.32% 44.17% 5.57% 161.00% 30.93% 30.93% 100.00%
NP to SH 2,814 761 96 2,774 533 533 1,723 47.96%
  QoQ % 269.78% 692.71% -96.54% 420.45% 0.00% -69.07% -
  Horiz. % 163.32% 44.17% 5.57% 161.00% 30.93% 30.93% 100.00%
Tax Rate 26.76 % 29.41 % 77.57 % 19.10 % 43.66 % 43.66 % 26.15 % 1.86%
  QoQ % -9.01% -62.09% 306.13% -56.25% 0.00% 66.96% -
  Horiz. % 102.33% 112.47% 296.63% 73.04% 166.96% 166.96% 100.00%
Total Cost 12,951 8,110 7,930 13,270 11,381 11,381 10,063 22.33%
  QoQ % 59.69% 2.27% -40.24% 16.60% 0.00% 13.10% -
  Horiz. % 128.70% 80.59% 78.80% 131.87% 113.10% 113.10% 100.00%
Net Worth 64,578 54,065 60,940 53,098 - 50,327 53,131 16.86%
  QoQ % 19.44% -11.28% 14.77% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 114.70% 99.94% 0.00% 94.72% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Div - - 3,337 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 3,476.46 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Net Worth 64,578 54,065 60,940 53,098 - 50,327 53,131 16.86%
  QoQ % 19.44% -11.28% 14.77% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 114.70% 99.94% 0.00% 94.72% 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
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
NP Margin 17.85 % 8.58 % 1.20 % 17.29 % 4.47 % 4.47 % 14.62 % 17.28%
  QoQ % 108.04% 615.00% -93.06% 286.80% 0.00% -69.43% -
  Horiz. % 122.09% 58.69% 8.21% 118.26% 30.57% 30.57% 100.00%
ROE 4.36 % 1.41 % 0.16 % 5.22 % - % 1.06 % 3.24 % 26.76%
  QoQ % 209.22% 781.25% -96.93% 0.00% 0.00% -67.28% -
  Horiz. % 134.57% 43.52% 4.94% 161.11% 0.00% 32.72% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 4.72 2.66 2.40 4.81 3.57 3.57 3.53 26.12%
  QoQ % 77.44% 10.83% -50.10% 34.73% 0.00% 1.13% -
  Horiz. % 133.71% 75.35% 67.99% 136.26% 101.13% 101.13% 100.00%
EPS 0.84 0.23 0.03 0.83 0.16 0.16 0.52 46.67%
  QoQ % 265.22% 666.67% -96.39% 418.75% 0.00% -69.23% -
  Horiz. % 161.54% 44.23% 5.77% 159.62% 30.77% 30.77% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1935 0.1620 0.1826 0.1591 - 0.1508 0.1592 16.86%
  QoQ % 19.44% -11.28% 14.77% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 114.70% 99.94% 0.00% 94.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
RPS 4.72 2.66 2.40 4.81 3.57 3.57 3.53 26.12%
  QoQ % 77.44% 10.83% -50.10% 34.73% 0.00% 1.13% -
  Horiz. % 133.71% 75.35% 67.99% 136.26% 101.13% 101.13% 100.00%
EPS 0.84 0.23 0.03 0.83 0.16 0.16 0.52 46.67%
  QoQ % 265.22% 666.67% -96.39% 418.75% 0.00% -69.23% -
  Horiz. % 161.54% 44.23% 5.77% 159.62% 30.77% 30.77% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1935 0.1620 0.1826 0.1591 - 0.1508 0.1592 16.86%
  QoQ % 19.44% -11.28% 14.77% 0.00% 0.00% -5.28% -
  Horiz. % 121.55% 101.76% 114.70% 99.94% 0.00% 94.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 -
Price 0.2050 0.2000 0.1950 0.1900 0.2000 0.2150 0.2500 -
P/RPS 4.34 7.52 8.11 3.95 5.60 6.02 7.08 -32.35%
  QoQ % -42.29% -7.27% 105.32% -29.46% -6.98% -14.97% -
  Horiz. % 61.30% 106.21% 114.55% 55.79% 79.10% 85.03% 100.00%
P/EPS 24.31 87.71 677.91 22.86 125.23 134.62 48.42 -42.32%
  QoQ % -72.28% -87.06% 2,865.49% -81.75% -6.98% 178.03% -
  Horiz. % 50.21% 181.14% 1,400.06% 47.21% 258.63% 278.03% 100.00%
EY 4.11 1.14 0.15 4.37 0.80 0.74 2.07 72.94%
  QoQ % 260.53% 660.00% -96.57% 446.25% 8.11% -64.25% -
  Horiz. % 198.55% 55.07% 7.25% 211.11% 38.65% 35.75% 100.00%
DY 0.00 0.00 5.13 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.06 1.23 1.07 1.19 0.00 1.43 1.57 -26.93%
  QoQ % -13.82% 14.95% -10.08% 0.00% 0.00% -8.92% -
  Horiz. % 67.52% 78.34% 68.15% 75.80% 0.00% 91.08% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 CAGR
Date 24/03/14 18/12/13 18/09/13 20/06/13 - 21/03/13 20/12/12 -
Price 0.2400 0.2350 0.1900 0.2000 0.0000 0.2150 0.2200 -
P/RPS 5.08 8.84 7.90 4.16 0.00 6.02 6.23 -15.04%
  QoQ % -42.53% 11.90% 89.90% 0.00% 0.00% -3.37% -
  Horiz. % 81.54% 141.89% 126.81% 66.77% 0.00% 96.63% 100.00%
P/EPS 28.46 103.06 660.53 24.06 0.00 134.62 42.61 -27.55%
  QoQ % -72.39% -84.40% 2,645.35% 0.00% 0.00% 215.94% -
  Horiz. % 66.79% 241.87% 1,550.18% 56.47% 0.00% 315.94% 100.00%
EY 3.51 0.97 0.15 4.16 0.00 0.74 2.35 37.77%
  QoQ % 261.86% 546.67% -96.39% 0.00% 0.00% -68.51% -
  Horiz. % 149.36% 41.28% 6.38% 177.02% 0.00% 31.49% 100.00%
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.24 1.45 1.04 1.26 0.00 1.43 1.38 -8.19%
  QoQ % -14.48% 39.42% -17.46% 0.00% 0.00% 3.62% -
  Horiz. % 89.86% 105.07% 75.36% 91.30% 0.00% 103.62% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS