Highlights

[GREENYB] QoQ Quarter Result on 2014-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 30-Apr-2014  [#3]
Profit Trend QoQ -     -33.48%    YoY -     -32.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 8,730 7,052 12,777 14,358 15,765 8,871 8,026 5.75%
  QoQ % 23.79% -44.81% -11.01% -8.92% 77.71% 10.53% -
  Horiz. % 108.77% 87.86% 159.20% 178.89% 196.42% 110.53% 100.00%
PBT 1,490 120 1,289 2,498 3,842 1,078 428 129.18%
  QoQ % 1,141.67% -90.69% -48.40% -34.98% 256.40% 151.87% -
  Horiz. % 348.13% 28.04% 301.17% 583.64% 897.66% 251.87% 100.00%
Tax -420 -60 -451 -626 -1,028 -317 -332 16.92%
  QoQ % -600.00% 86.70% 27.96% 39.11% -224.29% 4.52% -
  Horiz. % 126.51% 18.07% 135.84% 188.55% 309.64% 95.48% 100.00%
NP 1,070 60 838 1,872 2,814 761 96 396.78%
  QoQ % 1,683.33% -92.84% -55.24% -33.48% 269.78% 692.71% -
  Horiz. % 1,114.58% 62.50% 872.92% 1,950.00% 2,931.25% 792.71% 100.00%
NP to SH 1,070 60 838 1,872 2,814 761 96 396.78%
  QoQ % 1,683.33% -92.84% -55.24% -33.48% 269.78% 692.71% -
  Horiz. % 1,114.58% 62.50% 872.92% 1,950.00% 2,931.25% 792.71% 100.00%
Tax Rate 28.19 % 50.00 % 34.99 % 25.06 % 26.76 % 29.41 % 77.57 % -48.98%
  QoQ % -43.62% 42.90% 39.62% -6.35% -9.01% -62.09% -
  Horiz. % 36.34% 64.46% 45.11% 32.31% 34.50% 37.91% 100.00%
Total Cost 7,660 6,992 11,939 12,486 12,951 8,110 7,930 -2.28%
  QoQ % 9.55% -41.44% -4.38% -3.59% 59.69% 2.27% -
  Horiz. % 96.60% 88.17% 150.55% 157.45% 163.32% 102.27% 100.00%
Net Worth 53,999 56,535 56,235 55,400 64,578 54,065 60,940 -7.73%
  QoQ % -4.49% 0.53% 1.51% -14.21% 19.44% -11.28% -
  Horiz. % 88.61% 92.77% 92.28% 90.91% 105.97% 88.72% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - 66 - - - - 3,337 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 2.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 111.25 % - % - % - % - % 3,476.46 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 3.20% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 53,999 56,535 56,235 55,400 64,578 54,065 60,940 -7.73%
  QoQ % -4.49% 0.53% 1.51% -14.21% 19.44% -11.28% -
  Horiz. % 88.61% 92.77% 92.28% 90.91% 105.97% 88.72% 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
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 12.26 % 0.85 % 6.56 % 13.04 % 17.85 % 8.58 % 1.20 % 368.85%
  QoQ % 1,342.35% -87.04% -49.69% -26.95% 108.04% 615.00% -
  Horiz. % 1,021.67% 70.83% 546.67% 1,086.67% 1,487.50% 715.00% 100.00%
ROE 1.98 % 0.11 % 1.49 % 3.38 % 4.36 % 1.41 % 0.16 % 432.57%
  QoQ % 1,700.00% -92.62% -55.92% -22.48% 209.22% 781.25% -
  Horiz. % 1,237.50% 68.75% 931.25% 2,112.50% 2,725.00% 881.25% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 2.62 2.11 3.83 4.30 4.72 2.66 2.40 6.00%
  QoQ % 24.17% -44.91% -10.93% -8.90% 77.44% 10.83% -
  Horiz. % 109.17% 87.92% 159.58% 179.17% 196.67% 110.83% 100.00%
EPS 0.32 0.02 0.25 0.56 0.84 0.23 0.03 382.48%
  QoQ % 1,500.00% -92.00% -55.36% -33.33% 265.22% 666.67% -
  Horiz. % 1,066.67% 66.67% 833.33% 1,866.67% 2,800.00% 766.67% 100.00%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 2.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1618 0.1694 0.1685 0.1660 0.1935 0.1620 0.1826 -7.73%
  QoQ % -4.49% 0.53% 1.51% -14.21% 19.44% -11.28% -
  Horiz. % 88.61% 92.77% 92.28% 90.91% 105.97% 88.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 2.62 2.11 3.83 4.30 4.72 2.66 2.40 6.00%
  QoQ % 24.17% -44.91% -10.93% -8.90% 77.44% 10.83% -
  Horiz. % 109.17% 87.92% 159.58% 179.17% 196.67% 110.83% 100.00%
EPS 0.32 0.02 0.25 0.56 0.84 0.23 0.03 382.48%
  QoQ % 1,500.00% -92.00% -55.36% -33.33% 265.22% 666.67% -
  Horiz. % 1,066.67% 66.67% 833.33% 1,866.67% 2,800.00% 766.67% 100.00%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 2.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1618 0.1694 0.1685 0.1660 0.1935 0.1620 0.1826 -7.73%
  QoQ % -4.49% 0.53% 1.51% -14.21% 19.44% -11.28% -
  Horiz. % 88.61% 92.77% 92.28% 90.91% 105.97% 88.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.3250 0.4550 0.3350 0.2500 0.2050 0.2000 0.1950 -
P/RPS 12.42 21.53 8.75 5.81 4.34 7.52 8.11 32.76%
  QoQ % -42.31% 146.06% 50.60% 33.87% -42.29% -7.27% -
  Horiz. % 153.14% 265.47% 107.89% 71.64% 53.51% 92.73% 100.00%
P/EPS 101.37 2,530.86 133.42 44.57 24.31 87.71 677.91 -71.73%
  QoQ % -95.99% 1,796.91% 199.35% 83.34% -72.28% -87.06% -
  Horiz. % 14.95% 373.33% 19.68% 6.57% 3.59% 12.94% 100.00%
EY 0.99 0.04 0.75 2.24 4.11 1.14 0.15 250.65%
  QoQ % 2,375.00% -94.67% -66.52% -45.50% 260.53% 660.00% -
  Horiz. % 660.00% 26.67% 500.00% 1,493.33% 2,740.00% 760.00% 100.00%
DY 0.00 0.04 0.00 0.00 0.00 0.00 5.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.78% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.01 2.69 1.99 1.51 1.06 1.23 1.07 52.07%
  QoQ % -25.28% 35.18% 31.79% 42.45% -13.82% 14.95% -
  Horiz. % 187.85% 251.40% 185.98% 141.12% 99.07% 114.95% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 19/03/15 23/12/14 29/09/14 24/06/14 24/03/14 18/12/13 18/09/13 -
Price 0.2900 0.3450 0.4400 0.2850 0.2400 0.2350 0.1900 -
P/RPS 11.09 16.33 11.49 6.62 5.08 8.84 7.90 25.30%
  QoQ % -32.09% 42.12% 73.56% 30.31% -42.53% 11.90% -
  Horiz. % 140.38% 206.71% 145.44% 83.80% 64.30% 111.90% 100.00%
P/EPS 90.45 1,919.00 175.23 50.81 28.46 103.06 660.53 -73.34%
  QoQ % -95.29% 995.13% 244.87% 78.53% -72.39% -84.40% -
  Horiz. % 13.69% 290.52% 26.53% 7.69% 4.31% 15.60% 100.00%
EY 1.11 0.05 0.57 1.97 3.51 0.97 0.15 278.36%
  QoQ % 2,120.00% -91.23% -71.07% -43.87% 261.86% 546.67% -
  Horiz. % 740.00% 33.33% 380.00% 1,313.33% 2,340.00% 646.67% 100.00%
DY 0.00 0.06 0.00 0.00 0.00 0.00 5.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.14% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.79 2.04 2.61 1.72 1.24 1.45 1.04 43.48%
  QoQ % -12.25% -21.84% 51.74% 38.71% -14.48% 39.42% -
  Horiz. % 172.12% 196.15% 250.96% 165.38% 119.23% 139.42% 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.
 


 

169  215  465  1325 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.25+0.025 
 HSI-H6P 0.305-0.035 
 HSI-C5J 0.165+0.015 
 GREATEC 0.845+0.035 
 HSI-H6N 0.18-0.04 
 HSI-H6Q 0.45-0.055 
 ARMADA 0.2050.00 
 EKOVEST 0.84+0.01 
 LAMBO 0.060.00 
 EDUSPEC 0.0350.00 
Partners & Brokers