Highlights

[GREENYB] QoQ Quarter Result on 2014-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jan-2014  [#2]
Profit Trend QoQ -     269.78%    YoY -     427.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 7,052 12,777 14,358 15,765 8,871 8,026 16,044 -42.10%
  QoQ % -44.81% -11.01% -8.92% 77.71% 10.53% -49.98% -
  Horiz. % 43.95% 79.64% 89.49% 98.26% 55.29% 50.02% 100.00%
PBT 120 1,289 2,498 3,842 1,078 428 3,429 -89.24%
  QoQ % -90.69% -48.40% -34.98% 256.40% 151.87% -87.52% -
  Horiz. % 3.50% 37.59% 72.85% 112.04% 31.44% 12.48% 100.00%
Tax -60 -451 -626 -1,028 -317 -332 -655 -79.59%
  QoQ % 86.70% 27.96% 39.11% -224.29% 4.52% 49.31% -
  Horiz. % 9.16% 68.85% 95.57% 156.95% 48.40% 50.69% 100.00%
NP 60 838 1,872 2,814 761 96 2,774 -92.18%
  QoQ % -92.84% -55.24% -33.48% 269.78% 692.71% -96.54% -
  Horiz. % 2.16% 30.21% 67.48% 101.44% 27.43% 3.46% 100.00%
NP to SH 60 838 1,872 2,814 761 96 2,774 -92.18%
  QoQ % -92.84% -55.24% -33.48% 269.78% 692.71% -96.54% -
  Horiz. % 2.16% 30.21% 67.48% 101.44% 27.43% 3.46% 100.00%
Tax Rate 50.00 % 34.99 % 25.06 % 26.76 % 29.41 % 77.57 % 19.10 % 89.61%
  QoQ % 42.90% 39.62% -6.35% -9.01% -62.09% 306.13% -
  Horiz. % 261.78% 183.19% 131.20% 140.10% 153.98% 406.13% 100.00%
Total Cost 6,992 11,939 12,486 12,951 8,110 7,930 13,270 -34.69%
  QoQ % -41.44% -4.38% -3.59% 59.69% 2.27% -40.24% -
  Horiz. % 52.69% 89.97% 94.09% 97.60% 61.12% 59.76% 100.00%
Net Worth 56,535 56,235 55,400 64,578 54,065 60,940 53,098 4.26%
  QoQ % 0.53% 1.51% -14.21% 19.44% -11.28% 14.77% -
  Horiz. % 106.47% 105.91% 104.34% 121.62% 101.82% 114.77% 100.00%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 66 - - - - 3,337 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 3.20% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 56,535 56,235 55,400 64,578 54,065 60,940 53,098 4.26%
  QoQ % 0.53% 1.51% -14.21% 19.44% -11.28% 14.77% -
  Horiz. % 106.47% 105.91% 104.34% 121.62% 101.82% 114.77% 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
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 0.85 % 6.56 % 13.04 % 17.85 % 8.58 % 1.20 % 17.29 % -86.51%
  QoQ % -87.04% -49.69% -26.95% 108.04% 615.00% -93.06% -
  Horiz. % 4.92% 37.94% 75.42% 103.24% 49.62% 6.94% 100.00%
ROE 0.11 % 1.49 % 3.38 % 4.36 % 1.41 % 0.16 % 5.22 % -92.32%
  QoQ % -92.62% -55.92% -22.48% 209.22% 781.25% -96.93% -
  Horiz. % 2.11% 28.54% 64.75% 83.52% 27.01% 3.07% 100.00%
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 2.11 3.83 4.30 4.72 2.66 2.40 4.81 -42.18%
  QoQ % -44.91% -10.93% -8.90% 77.44% 10.83% -50.10% -
  Horiz. % 43.87% 79.63% 89.40% 98.13% 55.30% 49.90% 100.00%
EPS 0.02 0.25 0.56 0.84 0.23 0.03 0.83 -91.60%
  QoQ % -92.00% -55.36% -33.33% 265.22% 666.67% -96.39% -
  Horiz. % 2.41% 30.12% 67.47% 101.20% 27.71% 3.61% 100.00%
DPS 0.02 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. % 2.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1694 0.1685 0.1660 0.1935 0.1620 0.1826 0.1591 4.26%
  QoQ % 0.53% 1.51% -14.21% 19.44% -11.28% 14.77% -
  Horiz. % 106.47% 105.91% 104.34% 121.62% 101.82% 114.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 2.11 3.83 4.30 4.72 2.66 2.40 4.81 -42.18%
  QoQ % -44.91% -10.93% -8.90% 77.44% 10.83% -50.10% -
  Horiz. % 43.87% 79.63% 89.40% 98.13% 55.30% 49.90% 100.00%
EPS 0.02 0.25 0.56 0.84 0.23 0.03 0.83 -91.60%
  QoQ % -92.00% -55.36% -33.33% 265.22% 666.67% -96.39% -
  Horiz. % 2.41% 30.12% 67.47% 101.20% 27.71% 3.61% 100.00%
DPS 0.02 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. % 2.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1694 0.1685 0.1660 0.1935 0.1620 0.1826 0.1591 4.26%
  QoQ % 0.53% 1.51% -14.21% 19.44% -11.28% 14.77% -
  Horiz. % 106.47% 105.91% 104.34% 121.62% 101.82% 114.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.4550 0.3350 0.2500 0.2050 0.2000 0.1950 0.1900 -
P/RPS 21.53 8.75 5.81 4.34 7.52 8.11 3.95 208.76%
  QoQ % 146.06% 50.60% 33.87% -42.29% -7.27% 105.32% -
  Horiz. % 545.06% 221.52% 147.09% 109.87% 190.38% 205.32% 100.00%
P/EPS 2,530.86 133.42 44.57 24.31 87.71 677.91 22.86 2,185.97%
  QoQ % 1,796.91% 199.35% 83.34% -72.28% -87.06% 2,865.49% -
  Horiz. % 11,071.13% 583.64% 194.97% 106.34% 383.68% 2,965.49% 100.00%
EY 0.04 0.75 2.24 4.11 1.14 0.15 4.37 -95.59%
  QoQ % -94.67% -66.52% -45.50% 260.53% 660.00% -96.57% -
  Horiz. % 0.92% 17.16% 51.26% 94.05% 26.09% 3.43% 100.00%
DY 0.04 0.00 0.00 0.00 0.00 5.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.78% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.69 1.99 1.51 1.06 1.23 1.07 1.19 71.99%
  QoQ % 35.18% 31.79% 42.45% -13.82% 14.95% -10.08% -
  Horiz. % 226.05% 167.23% 126.89% 89.08% 103.36% 89.92% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 23/12/14 29/09/14 24/06/14 24/03/14 18/12/13 18/09/13 20/06/13 -
Price 0.3450 0.4400 0.2850 0.2400 0.2350 0.1900 0.2000 -
P/RPS 16.33 11.49 6.62 5.08 8.84 7.90 4.16 148.23%
  QoQ % 42.12% 73.56% 30.31% -42.53% 11.90% 89.90% -
  Horiz. % 392.55% 276.20% 159.13% 122.12% 212.50% 189.90% 100.00%
P/EPS 1,919.00 175.23 50.81 28.46 103.06 660.53 24.06 1,738.18%
  QoQ % 995.13% 244.87% 78.53% -72.39% -84.40% 2,645.35% -
  Horiz. % 7,975.89% 728.30% 211.18% 118.29% 428.35% 2,745.35% 100.00%
EY 0.05 0.57 1.97 3.51 0.97 0.15 4.16 -94.71%
  QoQ % -91.23% -71.07% -43.87% 261.86% 546.67% -96.39% -
  Horiz. % 1.20% 13.70% 47.36% 84.38% 23.32% 3.61% 100.00%
DY 0.06 0.00 0.00 0.00 0.00 5.26 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.14% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.04 2.61 1.72 1.24 1.45 1.04 1.26 37.76%
  QoQ % -21.84% 51.74% 38.71% -14.48% 39.42% -17.46% -
  Horiz. % 161.90% 207.14% 136.51% 98.41% 115.08% 82.54% 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