Highlights

[GREENYB] QoQ Quarter Result on 2010-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jan-2010  [#2]
Profit Trend QoQ -     535.92%    YoY -     -8.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 8,024 9,147 14,539 10,675 4,418 3,416 8,930 -6.87%
  QoQ % -12.28% -37.09% 36.20% 141.63% 29.33% -61.75% -
  Horiz. % 89.85% 102.43% 162.81% 119.54% 49.47% 38.25% 100.00%
PBT 1,115 996 5,892 2,314 446 -511 1,732 -25.38%
  QoQ % 11.95% -83.10% 154.62% 418.83% 187.28% -129.50% -
  Horiz. % 64.38% 57.51% 340.18% 133.60% 25.75% -29.50% 100.00%
Tax -329 -308 -1,747 -350 -137 482 -453 -19.16%
  QoQ % -6.82% 82.37% -399.14% -155.47% -128.42% 206.40% -
  Horiz. % 72.63% 67.99% 385.65% 77.26% 30.24% -106.40% 100.00%
NP 786 688 4,145 1,964 309 -29 1,279 -27.65%
  QoQ % 14.24% -83.40% 111.05% 535.60% 1,165.52% -102.27% -
  Horiz. % 61.45% 53.79% 324.08% 153.56% 24.16% -2.27% 100.00%
NP to SH 786 685 4,147 1,965 309 -29 1,279 -27.65%
  QoQ % 14.74% -83.48% 111.04% 535.92% 1,165.52% -102.27% -
  Horiz. % 61.45% 53.56% 324.24% 153.64% 24.16% -2.27% 100.00%
Tax Rate 29.51 % 30.92 % 29.65 % 15.13 % 30.72 % - % 26.15 % 8.37%
  QoQ % -4.56% 4.28% 95.97% -50.75% 0.00% 0.00% -
  Horiz. % 112.85% 118.24% 113.38% 57.86% 117.48% 0.00% 100.00%
Total Cost 7,238 8,459 10,394 8,711 4,109 3,445 7,651 -3.62%
  QoQ % -14.43% -18.62% 19.32% 112.00% 19.27% -54.97% -
  Horiz. % 94.60% 110.56% 135.85% 113.85% 53.71% 45.03% 100.00%
Net Worth 42,525 41,344 41,205 37,037 36,982 32,697 36,992 9.71%
  QoQ % 2.86% 0.34% 11.25% 0.15% 13.10% -11.61% -
  Horiz. % 114.96% 111.76% 111.39% 100.12% 99.97% 88.39% 100.00%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 3,261 - - - 2,175 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 42,525 41,344 41,205 37,037 36,982 32,697 36,992 9.71%
  QoQ % 2.86% 0.34% 11.25% 0.15% 13.10% -11.61% -
  Horiz. % 114.96% 111.76% 111.39% 100.12% 99.97% 88.39% 100.00%
NOSH 163,750 163,095 165,219 165,126 162,631 145,000 163,974 -0.09%
  QoQ % 0.40% -1.29% 0.06% 1.53% 12.16% -11.57% -
  Horiz. % 99.86% 99.46% 100.76% 100.70% 99.18% 88.43% 100.00%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 9.80 % 7.52 % 28.51 % 18.40 % 6.99 % -0.85 % 14.32 % -22.29%
  QoQ % 30.32% -73.62% 54.95% 163.23% 922.35% -105.94% -
  Horiz. % 68.44% 52.51% 199.09% 128.49% 48.81% -5.94% 100.00%
ROE 1.85 % 1.66 % 10.06 % 5.31 % 0.84 % -0.09 % 3.46 % -34.05%
  QoQ % 11.45% -83.50% 89.45% 532.14% 1,033.33% -102.60% -
  Horiz. % 53.47% 47.98% 290.75% 153.47% 24.28% -2.60% 100.00%
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 4.90 5.61 8.80 6.46 2.72 2.36 5.45 -6.83%
  QoQ % -12.66% -36.25% 36.22% 137.50% 15.25% -56.70% -
  Horiz. % 89.91% 102.94% 161.47% 118.53% 49.91% 43.30% 100.00%
EPS 0.48 0.42 2.51 1.19 0.19 -0.02 0.78 -27.59%
  QoQ % 14.29% -83.27% 110.92% 526.32% 1,050.00% -102.56% -
  Horiz. % 61.54% 53.85% 321.79% 152.56% 24.36% -2.56% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2597 0.2535 0.2494 0.2243 0.2274 0.2255 0.2256 9.81%
  QoQ % 2.45% 1.64% 11.19% -1.36% 0.84% -0.04% -
  Horiz. % 115.12% 112.37% 110.55% 99.42% 100.80% 99.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 2.40 2.74 4.36 3.20 1.32 1.02 2.68 -7.07%
  QoQ % -12.41% -37.16% 36.25% 142.42% 29.41% -61.94% -
  Horiz. % 89.55% 102.24% 162.69% 119.40% 49.25% 38.06% 100.00%
EPS 0.24 0.21 1.24 0.59 0.09 -0.01 0.38 -26.33%
  QoQ % 14.29% -83.06% 110.17% 555.56% 1,000.00% -102.63% -
  Horiz. % 63.16% 55.26% 326.32% 155.26% 23.68% -2.63% 100.00%
DPS 0.00 0.98 0.00 0.00 0.00 0.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.77% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1274 0.1239 0.1235 0.1110 0.1108 0.0980 0.1108 9.73%
  QoQ % 2.82% 0.32% 11.26% 0.18% 13.06% -11.55% -
  Horiz. % 114.98% 111.82% 111.46% 100.18% 100.00% 88.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.1600 0.1500 0.1300 0.1200 0.1200 0.1200 0.1900 -
P/RPS 3.27 2.67 1.48 1.86 4.42 5.09 3.49 -4.24%
  QoQ % 22.47% 80.41% -20.43% -57.92% -13.16% 45.85% -
  Horiz. % 93.70% 76.50% 42.41% 53.30% 126.65% 145.85% 100.00%
P/EPS 33.33 35.71 5.18 10.08 63.16 -600.00 24.36 23.18%
  QoQ % -6.66% 589.38% -48.61% -84.04% 110.53% -2,563.05% -
  Horiz. % 136.82% 146.59% 21.26% 41.38% 259.28% -2,463.05% 100.00%
EY 3.00 2.80 19.31 9.92 1.58 -0.17 4.11 -18.88%
  QoQ % 7.14% -85.50% 94.66% 527.85% 1,029.41% -104.14% -
  Horiz. % 72.99% 68.13% 469.83% 241.36% 38.44% -4.14% 100.00%
DY 0.00 13.33 0.00 0.00 0.00 12.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.64% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.62 0.59 0.52 0.53 0.53 0.53 0.84 -18.28%
  QoQ % 5.08% 13.46% -1.89% 0.00% 0.00% -36.90% -
  Horiz. % 73.81% 70.24% 61.90% 63.10% 63.10% 63.10% 100.00%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 23/12/10 30/09/10 30/06/10 24/03/10 22/12/09 30/09/09 23/06/09 -
Price 0.1900 0.1500 0.1300 0.1300 0.1200 0.1300 0.0900 -
P/RPS 3.88 2.67 1.48 2.01 4.42 5.52 1.65 76.56%
  QoQ % 45.32% 80.41% -26.37% -54.52% -19.93% 234.55% -
  Horiz. % 235.15% 161.82% 89.70% 121.82% 267.88% 334.55% 100.00%
P/EPS 39.58 35.71 5.18 10.92 63.16 -650.00 11.54 126.92%
  QoQ % 10.84% 589.38% -52.56% -82.71% 109.72% -5,732.58% -
  Horiz. % 342.98% 309.45% 44.89% 94.63% 547.31% -5,632.58% 100.00%
EY 2.53 2.80 19.31 9.15 1.58 -0.15 8.67 -55.91%
  QoQ % -9.64% -85.50% 111.04% 479.11% 1,153.33% -101.73% -
  Horiz. % 29.18% 32.30% 222.72% 105.54% 18.22% -1.73% 100.00%
DY 0.00 13.33 0.00 0.00 0.00 11.54 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.51% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.59 0.52 0.58 0.53 0.58 0.40 49.18%
  QoQ % 23.73% 13.46% -10.34% 9.43% -8.62% 45.00% -
  Horiz. % 182.50% 147.50% 130.00% 145.00% 132.50% 145.00% 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.
 


 

2008 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 2.080.00 
 UCREST 0.1650.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.440.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.7850.00 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers