Highlights

[GREENYB] QoQ Quarter Result on 2016-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 30-Apr-2016  [#3]
Profit Trend QoQ -     -112.22%    YoY -     -119.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 8,854 6,706 8,443 8,682 12,321 7,855 15,124 -29.91%
  QoQ % 32.03% -20.57% -2.75% -29.53% 56.86% -48.06% -
  Horiz. % 58.54% 44.34% 55.83% 57.41% 81.47% 51.94% 100.00%
PBT 1,321 199 -599 -397 3,562 1,119 2,290 -30.59%
  QoQ % 563.82% 133.22% -50.88% -111.15% 218.32% -51.14% -
  Horiz. % 57.69% 8.69% -26.16% -17.34% 155.55% 48.86% 100.00%
Tax -309 -175 420 102 -1,148 -450 -555 -32.20%
  QoQ % -76.57% -141.67% 311.76% 108.89% -155.11% 18.92% -
  Horiz. % 55.68% 31.53% -75.68% -18.38% 206.85% 81.08% 100.00%
NP 1,012 24 -179 -295 2,414 669 1,735 -30.08%
  QoQ % 4,116.67% 113.41% 39.32% -112.22% 260.84% -61.44% -
  Horiz. % 58.33% 1.38% -10.32% -17.00% 139.14% 38.56% 100.00%
NP to SH 1,012 24 -179 -295 2,414 669 1,735 -30.08%
  QoQ % 4,116.67% 113.41% 39.32% -112.22% 260.84% -61.44% -
  Horiz. % 58.33% 1.38% -10.32% -17.00% 139.14% 38.56% 100.00%
Tax Rate 23.39 % 87.94 % - % - % 32.23 % 40.21 % 24.24 % -2.34%
  QoQ % -73.40% 0.00% 0.00% 0.00% -19.85% 65.88% -
  Horiz. % 96.49% 362.79% 0.00% 0.00% 132.96% 165.88% 100.00%
Total Cost 7,842 6,682 8,622 8,977 9,907 7,186 13,389 -29.88%
  QoQ % 17.36% -22.50% -3.95% -9.39% 37.87% -46.33% -
  Horiz. % 58.57% 49.91% 64.40% 67.05% 73.99% 53.67% 100.00%
Net Worth 56,335 57,436 61,576 57,503 57,970 58,004 57,269 -1.09%
  QoQ % -1.92% -6.72% 7.08% -0.81% -0.06% 1.28% -
  Horiz. % 98.37% 100.29% 107.52% 100.41% 101.22% 101.28% 100.00%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 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
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 56,335 57,436 61,576 57,503 57,970 58,004 57,269 -1.09%
  QoQ % -1.92% -6.72% 7.08% -0.81% -0.06% 1.28% -
  Horiz. % 98.37% 100.29% 107.52% 100.41% 101.22% 101.28% 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
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 11.43 % 0.36 % -2.12 % -3.40 % 19.59 % 8.52 % 11.47 % -0.23%
  QoQ % 3,075.00% 116.98% 37.65% -117.36% 129.93% -25.72% -
  Horiz. % 99.65% 3.14% -18.48% -29.64% 170.79% 74.28% 100.00%
ROE 1.80 % 0.04 % -0.29 % -0.51 % 4.16 % 1.15 % 3.03 % -29.22%
  QoQ % 4,400.00% 113.79% 43.14% -112.26% 261.74% -62.05% -
  Horiz. % 59.41% 1.32% -9.57% -16.83% 137.29% 37.95% 100.00%
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 2.65 2.01 2.36 2.60 3.69 2.35 4.53 -29.94%
  QoQ % 31.84% -14.83% -9.23% -29.54% 57.02% -48.12% -
  Horiz. % 58.50% 44.37% 52.10% 57.40% 81.46% 51.88% 100.00%
EPS 0.30 0.01 -0.05 -0.09 0.72 0.20 0.52 -30.58%
  QoQ % 2,900.00% 120.00% 44.44% -112.50% 260.00% -61.54% -
  Horiz. % 57.69% 1.92% -9.62% -17.31% 138.46% 38.46% 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 0.1688 0.1721 0.1720 0.1723 0.1737 0.1738 0.1716 -1.09%
  QoQ % -1.92% 0.06% -0.17% -0.81% -0.06% 1.28% -
  Horiz. % 98.37% 100.29% 100.23% 100.41% 101.22% 101.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 2.65 2.01 2.53 2.60 3.69 2.35 4.53 -29.94%
  QoQ % 31.84% -20.55% -2.69% -29.54% 57.02% -48.12% -
  Horiz. % 58.50% 44.37% 55.85% 57.40% 81.46% 51.88% 100.00%
EPS 0.30 0.01 -0.05 -0.09 0.72 0.20 0.52 -30.58%
  QoQ % 2,900.00% 120.00% 44.44% -112.50% 260.00% -61.54% -
  Horiz. % 57.69% 1.92% -9.62% -17.31% 138.46% 38.46% 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 0.1689 0.1722 0.1846 0.1724 0.1738 0.1739 0.1717 -1.09%
  QoQ % -1.92% -6.72% 7.08% -0.81% -0.06% 1.28% -
  Horiz. % 98.37% 100.29% 107.51% 100.41% 101.22% 101.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.2400 0.2150 0.2250 0.2550 0.2150 0.2250 0.2550 -
P/RPS 9.05 10.70 9.54 9.80 5.82 9.56 5.63 37.03%
  QoQ % -15.42% 12.16% -2.65% 68.38% -39.12% 69.80% -
  Horiz. % 160.75% 190.05% 169.45% 174.07% 103.37% 169.80% 100.00%
P/EPS 79.15 2,989.75 -307.44 -288.49 29.72 112.24 49.05 37.38%
  QoQ % -97.35% 1,072.47% -6.57% -1,070.69% -73.52% 128.83% -
  Horiz. % 161.37% 6,095.31% -626.79% -588.15% 60.59% 228.83% 100.00%
EY 1.26 0.03 -0.33 -0.35 3.36 0.89 2.04 -27.37%
  QoQ % 4,100.00% 109.09% 5.71% -110.42% 277.53% -56.37% -
  Horiz. % 61.76% 1.47% -16.18% -17.16% 164.71% 43.63% 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 1.42 1.25 1.31 1.48 1.24 1.29 1.49 -3.14%
  QoQ % 13.60% -4.58% -11.49% 19.35% -3.88% -13.42% -
  Horiz. % 95.30% 83.89% 87.92% 99.33% 83.22% 86.58% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 23/03/17 20/12/16 22/09/16 21/06/16 25/03/16 21/12/15 29/09/15 -
Price 0.2300 0.2300 0.2300 0.2600 0.2350 0.2200 0.2050 -
P/RPS 8.67 11.45 9.75 9.99 6.37 9.35 4.52 54.07%
  QoQ % -24.28% 17.44% -2.40% 56.83% -31.87% 106.86% -
  Horiz. % 191.81% 253.32% 215.71% 221.02% 140.93% 206.86% 100.00%
P/EPS 75.85 3,198.34 -314.27 -294.14 32.49 109.75 39.43 54.37%
  QoQ % -97.63% 1,117.70% -6.84% -1,005.32% -70.40% 178.34% -
  Horiz. % 192.37% 8,111.44% -797.03% -745.98% 82.40% 278.34% 100.00%
EY 1.32 0.03 -0.32 -0.34 3.08 0.91 2.54 -35.23%
  QoQ % 4,300.00% 109.38% 5.88% -111.04% 238.46% -64.17% -
  Horiz. % 51.97% 1.18% -12.60% -13.39% 121.26% 35.83% 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 1.36 1.34 1.34 1.51 1.35 1.27 1.19 9.27%
  QoQ % 1.49% 0.00% -11.26% 11.85% 6.30% 6.72% -
  Horiz. % 114.29% 112.61% 112.61% 126.89% 113.45% 106.72% 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.
 


 

348  262  553  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.02 
 HSI-C5J 0.31+0.065 
 MESTRON 0.155+0.02 
 HSI-H6Q 0.24-0.045 
 LAMBO 0.0650.00 
 HSI-C5P 0.40+0.055 
 FOCUS 0.185+0.005 
 PCCS 0.61+0.04 
 PCCS-WA 0.28+0.03 
 IWCITY 1.07+0.01 
Partners & Brokers