Highlights

[GREENYB] QoQ Quarter Result on 2011-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jan-2011  [#2]
Profit Trend QoQ -     218.96%    YoY -     27.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 13,575 9,696 15,054 15,465 8,024 9,147 14,539 -4.46%
  QoQ % 40.01% -35.59% -2.66% 92.73% -12.28% -37.09% -
  Horiz. % 93.37% 66.69% 103.54% 106.37% 55.19% 62.91% 100.00%
PBT 2,980 1,204 3,699 3,479 1,115 996 5,892 -36.44%
  QoQ % 147.51% -67.45% 6.32% 212.02% 11.95% -83.10% -
  Horiz. % 50.58% 20.43% 62.78% 59.05% 18.92% 16.90% 100.00%
Tax -784 94 -964 -972 -329 -308 -1,747 -41.30%
  QoQ % -934.04% 109.75% 0.82% -195.44% -6.82% 82.37% -
  Horiz. % 44.88% -5.38% 55.18% 55.64% 18.83% 17.63% 100.00%
NP 2,196 1,298 2,735 2,507 786 688 4,145 -34.45%
  QoQ % 69.18% -52.54% 9.09% 218.96% 14.24% -83.40% -
  Horiz. % 52.98% 31.31% 65.98% 60.48% 18.96% 16.60% 100.00%
NP to SH 2,196 1,298 2,735 2,507 786 685 4,147 -34.47%
  QoQ % 69.18% -52.54% 9.09% 218.96% 14.74% -83.48% -
  Horiz. % 52.95% 31.30% 65.95% 60.45% 18.95% 16.52% 100.00%
Tax Rate 26.31 % -7.81 % 26.06 % 27.94 % 29.51 % 30.92 % 29.65 % -7.64%
  QoQ % 436.88% -129.97% -6.73% -5.32% -4.56% 4.28% -
  Horiz. % 88.74% -26.34% 87.89% 94.23% 99.53% 104.28% 100.00%
Total Cost 11,379 8,398 12,319 12,958 7,238 8,459 10,394 6.20%
  QoQ % 35.50% -31.83% -4.93% 79.03% -14.43% -18.62% -
  Horiz. % 109.48% 80.80% 118.52% 124.67% 69.64% 81.38% 100.00%
Net Worth 48,528 46,328 44,887 42,270 42,525 41,344 41,205 11.49%
  QoQ % 4.75% 3.21% 6.19% -0.60% 2.86% 0.34% -
  Horiz. % 117.77% 112.43% 108.93% 102.58% 103.20% 100.34% 100.00%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - 3,261 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 0.00% 100.00% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 48,528 46,328 44,887 42,270 42,525 41,344 41,205 11.49%
  QoQ % 4.75% 3.21% 6.19% -0.60% 2.86% 0.34% -
  Horiz. % 117.77% 112.43% 108.93% 102.58% 103.20% 100.34% 100.00%
NOSH 166,363 166,410 165,757 166,026 163,750 163,095 165,219 0.46%
  QoQ % -0.03% 0.39% -0.16% 1.39% 0.40% -1.29% -
  Horiz. % 100.69% 100.72% 100.33% 100.49% 99.11% 98.71% 100.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 16.18 % 13.39 % 18.17 % 16.21 % 9.80 % 7.52 % 28.51 % -31.38%
  QoQ % 20.84% -26.31% 12.09% 65.41% 30.32% -73.62% -
  Horiz. % 56.75% 46.97% 63.73% 56.86% 34.37% 26.38% 100.00%
ROE 4.53 % 2.80 % 6.09 % 5.93 % 1.85 % 1.66 % 10.06 % -41.17%
  QoQ % 61.79% -54.02% 2.70% 220.54% 11.45% -83.50% -
  Horiz. % 45.03% 27.83% 60.54% 58.95% 18.39% 16.50% 100.00%
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 8.16 5.83 9.08 9.31 4.90 5.61 8.80 -4.90%
  QoQ % 39.97% -35.79% -2.47% 90.00% -12.66% -36.25% -
  Horiz. % 92.73% 66.25% 103.18% 105.80% 55.68% 63.75% 100.00%
EPS 1.32 0.78 1.65 1.51 0.48 0.42 2.51 -34.77%
  QoQ % 69.23% -52.73% 9.27% 214.58% 14.29% -83.27% -
  Horiz. % 52.59% 31.08% 65.74% 60.16% 19.12% 16.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2917 0.2784 0.2708 0.2546 0.2597 0.2535 0.2494 10.98%
  QoQ % 4.78% 2.81% 6.36% -1.96% 2.45% 1.64% -
  Horiz. % 116.96% 111.63% 108.58% 102.08% 104.13% 101.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 4.07 2.91 4.51 4.63 2.40 2.74 4.36 -4.47%
  QoQ % 39.86% -35.48% -2.59% 92.92% -12.41% -37.16% -
  Horiz. % 93.35% 66.74% 103.44% 106.19% 55.05% 62.84% 100.00%
EPS 0.66 0.39 0.82 0.75 0.24 0.21 1.24 -34.25%
  QoQ % 69.23% -52.44% 9.33% 212.50% 14.29% -83.06% -
  Horiz. % 53.23% 31.45% 66.13% 60.48% 19.35% 16.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1454 0.1388 0.1345 0.1267 0.1274 0.1239 0.1235 11.46%
  QoQ % 4.76% 3.20% 6.16% -0.55% 2.82% 0.32% -
  Horiz. % 117.73% 112.39% 108.91% 102.59% 103.16% 100.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.2200 0.4200 0.2500 0.2300 0.1600 0.1500 0.1300 -
P/RPS 2.70 7.21 2.75 2.47 3.27 2.67 1.48 49.14%
  QoQ % -62.55% 162.18% 11.34% -24.46% 22.47% 80.41% -
  Horiz. % 182.43% 487.16% 185.81% 166.89% 220.95% 180.41% 100.00%
P/EPS 16.67 53.85 15.15 15.23 33.33 35.71 5.18 117.51%
  QoQ % -69.04% 255.45% -0.53% -54.31% -6.66% 589.38% -
  Horiz. % 321.81% 1,039.58% 292.47% 294.02% 643.44% 689.38% 100.00%
EY 6.00 1.86 6.60 6.57 3.00 2.80 19.31 -54.03%
  QoQ % 222.58% -71.82% 0.46% 119.00% 7.14% -85.50% -
  Horiz. % 31.07% 9.63% 34.18% 34.02% 15.54% 14.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 13.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.75 1.51 0.92 0.90 0.62 0.59 0.52 27.57%
  QoQ % -50.33% 64.13% 2.22% 45.16% 5.08% 13.46% -
  Horiz. % 144.23% 290.38% 176.92% 173.08% 119.23% 113.46% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 23/12/11 21/09/11 23/06/11 23/03/11 23/12/10 30/09/10 30/06/10 -
Price 0.2000 0.1900 0.2400 0.2200 0.1900 0.1500 0.1300 -
P/RPS 2.45 3.26 2.64 2.36 3.88 2.67 1.48 39.81%
  QoQ % -24.85% 23.48% 11.86% -39.18% 45.32% 80.41% -
  Horiz. % 165.54% 220.27% 178.38% 159.46% 262.16% 180.41% 100.00%
P/EPS 15.15 24.36 14.55 14.57 39.58 35.71 5.18 104.11%
  QoQ % -37.81% 67.42% -0.14% -63.19% 10.84% 589.38% -
  Horiz. % 292.47% 470.27% 280.89% 281.27% 764.09% 689.38% 100.00%
EY 6.60 4.11 6.87 6.86 2.53 2.80 19.31 -51.02%
  QoQ % 60.58% -40.17% 0.15% 171.15% -9.64% -85.50% -
  Horiz. % 34.18% 21.28% 35.58% 35.53% 13.10% 14.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 13.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.69 0.68 0.89 0.86 0.73 0.59 0.52 20.69%
  QoQ % 1.47% -23.60% 3.49% 17.81% 23.73% 13.46% -
  Horiz. % 132.69% 130.77% 171.15% 165.38% 140.38% 113.46% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

270  465  554  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.38-0.015 
 PUC 0.185+0.005 
 M3TECH 0.055-0.01 
 RESINTC 0.715+0.12 
 DNEX 0.705-0.015 
 FOCUS 0.040.00 
 TANCO 0.205-0.005 
 DSONIC 0.47+0.01 
 SERSOL 0.550.00 
 SALUTE 0.62+0.02 
PARTNERS & BROKERS