Highlights

[GREENYB] QoQ Quarter Result on 2013-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jan-2013  [#2]
Profit Trend QoQ -     -69.07%    YoY -     -73.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 8,026 16,044 11,914 11,914 11,786 12,002 16,359 -43.38%
  QoQ % -49.98% 34.67% 0.00% 1.09% -1.80% -26.63% -
  Horiz. % 49.06% 98.07% 72.83% 72.83% 72.05% 73.37% 100.00%
PBT 428 3,429 946 946 2,333 1,855 3,681 -82.07%
  QoQ % -87.52% 262.47% 0.00% -59.45% 25.77% -49.61% -
  Horiz. % 11.63% 93.15% 25.70% 25.70% 63.38% 50.39% 100.00%
Tax -332 -655 -413 -413 -610 -318 -1,092 -61.36%
  QoQ % 49.31% -58.60% 0.00% 32.30% -91.82% 70.88% -
  Horiz. % 30.40% 59.98% 37.82% 37.82% 55.86% 29.12% 100.00%
NP 96 2,774 533 533 1,723 1,537 2,589 -92.80%
  QoQ % -96.54% 420.45% 0.00% -69.07% 12.10% -40.63% -
  Horiz. % 3.71% 107.15% 20.59% 20.59% 66.55% 59.37% 100.00%
NP to SH 96 2,774 533 533 1,723 1,537 2,589 -92.80%
  QoQ % -96.54% 420.45% 0.00% -69.07% 12.10% -40.63% -
  Horiz. % 3.71% 107.15% 20.59% 20.59% 66.55% 59.37% 100.00%
Tax Rate 77.57 % 19.10 % 43.66 % 43.66 % 26.15 % 17.14 % 29.67 % 115.45%
  QoQ % 306.13% -56.25% 0.00% 66.96% 52.57% -42.23% -
  Horiz. % 261.44% 64.37% 147.15% 147.15% 88.14% 57.77% 100.00%
Total Cost 7,930 13,270 11,381 11,381 10,063 10,465 13,770 -35.64%
  QoQ % -40.24% 16.60% 0.00% 13.10% -3.84% -24.00% -
  Horiz. % 57.59% 96.37% 82.65% 82.65% 73.08% 76.00% 100.00%
Net Worth 60,940 53,098 - 50,327 53,131 51,429 49,894 17.32%
  QoQ % 14.77% 0.00% 0.00% -5.28% 3.31% 3.08% -
  Horiz. % 122.14% 106.42% 0.00% 100.87% 106.49% 103.08% 100.00%
Dividend
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 3,337 - - - - 3,337 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 3,476.46 % - % - % - % - % 217.14 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,601.02% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 60,940 53,098 - 50,327 53,131 51,429 49,894 17.32%
  QoQ % 14.77% 0.00% 0.00% -5.28% 3.31% 3.08% -
  Horiz. % 122.14% 106.42% 0.00% 100.87% 106.49% 103.08% 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
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 1.20 % 17.29 % 4.47 % 4.47 % 14.62 % 12.81 % 15.83 % -87.26%
  QoQ % -93.06% 286.80% 0.00% -69.43% 14.13% -19.08% -
  Horiz. % 7.58% 109.22% 28.24% 28.24% 92.36% 80.92% 100.00%
ROE 0.16 % 5.22 % - % 1.06 % 3.24 % 2.99 % 5.19 % -93.79%
  QoQ % -96.93% 0.00% 0.00% -67.28% 8.36% -42.39% -
  Horiz. % 3.08% 100.58% 0.00% 20.42% 62.43% 57.61% 100.00%
Per Share
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 2.40 4.81 3.57 3.57 3.53 3.60 4.90 -43.45%
  QoQ % -50.10% 34.73% 0.00% 1.13% -1.94% -26.53% -
  Horiz. % 48.98% 98.16% 72.86% 72.86% 72.04% 73.47% 100.00%
EPS 0.03 0.83 0.16 0.16 0.52 0.46 0.78 -92.59%
  QoQ % -96.39% 418.75% 0.00% -69.23% 13.04% -41.03% -
  Horiz. % 3.85% 106.41% 20.51% 20.51% 66.67% 58.97% 100.00%
DPS 1.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1826 0.1591 - 0.1508 0.1592 0.1541 0.1495 17.32%
  QoQ % 14.77% 0.00% 0.00% -5.28% 3.31% 3.08% -
  Horiz. % 122.14% 106.42% 0.00% 100.87% 106.49% 103.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 2.40 4.81 3.57 3.57 3.53 3.60 4.90 -43.45%
  QoQ % -50.10% 34.73% 0.00% 1.13% -1.94% -26.53% -
  Horiz. % 48.98% 98.16% 72.86% 72.86% 72.04% 73.47% 100.00%
EPS 0.03 0.83 0.16 0.16 0.52 0.46 0.78 -92.59%
  QoQ % -96.39% 418.75% 0.00% -69.23% 13.04% -41.03% -
  Horiz. % 3.85% 106.41% 20.51% 20.51% 66.67% 58.97% 100.00%
DPS 1.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1826 0.1591 - 0.1508 0.1592 0.1541 0.1495 17.32%
  QoQ % 14.77% 0.00% 0.00% -5.28% 3.31% 3.08% -
  Horiz. % 122.14% 106.42% 0.00% 100.87% 106.49% 103.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.1950 0.1900 0.2000 0.2150 0.2500 0.2200 0.2300 -
P/RPS 8.11 3.95 5.60 6.02 7.08 6.12 4.69 54.87%
  QoQ % 105.32% -29.46% -6.98% -14.97% 15.69% 30.49% -
  Horiz. % 172.92% 84.22% 119.40% 128.36% 150.96% 130.49% 100.00%
P/EPS 677.91 22.86 125.23 134.62 48.42 47.77 29.65 1,117.68%
  QoQ % 2,865.49% -81.75% -6.98% 178.03% 1.36% 61.11% -
  Horiz. % 2,286.37% 77.10% 422.36% 454.03% 163.31% 161.11% 100.00%
EY 0.15 4.37 0.80 0.74 2.07 2.09 3.37 -91.67%
  QoQ % -96.57% 446.25% 8.11% -64.25% -0.96% -37.98% -
  Horiz. % 4.45% 129.67% 23.74% 21.96% 61.42% 62.02% 100.00%
DY 5.13 0.00 0.00 0.00 0.00 4.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.75% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.07 1.19 0.00 1.43 1.57 1.43 1.54 -25.24%
  QoQ % -10.08% 0.00% 0.00% -8.92% 9.79% -7.14% -
  Horiz. % 69.48% 77.27% 0.00% 92.86% 101.95% 92.86% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 18/09/13 20/06/13 - 21/03/13 20/12/12 21/09/12 22/06/12 -
Price 0.1900 0.2000 0.0000 0.2150 0.2200 0.2000 0.2300 -
P/RPS 7.90 4.16 0.00 6.02 6.23 5.56 4.69 51.66%
  QoQ % 89.90% 0.00% 0.00% -3.37% 12.05% 18.55% -
  Horiz. % 168.44% 88.70% 0.00% 128.36% 132.84% 118.55% 100.00%
P/EPS 660.53 24.06 0.00 134.62 42.61 43.43 29.65 1,092.68%
  QoQ % 2,645.35% 0.00% 0.00% 215.94% -1.89% 46.48% -
  Horiz. % 2,227.76% 81.15% 0.00% 454.03% 143.71% 146.48% 100.00%
EY 0.15 4.16 0.00 0.74 2.35 2.30 3.37 -91.67%
  QoQ % -96.39% 0.00% 0.00% -68.51% 2.17% -31.75% -
  Horiz. % 4.45% 123.44% 0.00% 21.96% 69.73% 68.25% 100.00%
DY 5.26 0.00 0.00 0.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.20% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.04 1.26 0.00 1.43 1.38 1.30 1.54 -26.91%
  QoQ % -17.46% 0.00% 0.00% 3.62% 6.15% -15.58% -
  Horiz. % 67.53% 81.82% 0.00% 92.86% 89.61% 84.42% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers