Highlights

[GREENYB] QoQ Quarter Result on 2015-01-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 19-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Jan-2015  [#2]
Profit Trend QoQ -     1,683.33%    YoY -     -61.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 7,855 15,124 13,349 8,730 7,052 12,777 14,358 -33.04%
  QoQ % -48.06% 13.30% 52.91% 23.79% -44.81% -11.01% -
  Horiz. % 54.71% 105.34% 92.97% 60.80% 49.12% 88.99% 100.00%
PBT 1,119 2,290 2,080 1,490 120 1,289 2,498 -41.37%
  QoQ % -51.14% 10.10% 39.60% 1,141.67% -90.69% -48.40% -
  Horiz. % 44.80% 91.67% 83.27% 59.65% 4.80% 51.60% 100.00%
Tax -450 -555 -547 -420 -60 -451 -626 -19.71%
  QoQ % 18.92% -1.46% -30.24% -600.00% 86.70% 27.96% -
  Horiz. % 71.88% 88.66% 87.38% 67.09% 9.58% 72.04% 100.00%
NP 669 1,735 1,533 1,070 60 838 1,872 -49.55%
  QoQ % -61.44% 13.18% 43.27% 1,683.33% -92.84% -55.24% -
  Horiz. % 35.74% 92.68% 81.89% 57.16% 3.21% 44.76% 100.00%
NP to SH 669 1,735 1,533 1,070 60 838 1,872 -49.55%
  QoQ % -61.44% 13.18% 43.27% 1,683.33% -92.84% -55.24% -
  Horiz. % 35.74% 92.68% 81.89% 57.16% 3.21% 44.76% 100.00%
Tax Rate 40.21 % 24.24 % 26.30 % 28.19 % 50.00 % 34.99 % 25.06 % 36.94%
  QoQ % 65.88% -7.83% -6.70% -43.62% 42.90% 39.62% -
  Horiz. % 160.45% 96.73% 104.95% 112.49% 199.52% 139.62% 100.00%
Total Cost 7,186 13,389 11,816 7,660 6,992 11,939 12,486 -30.74%
  QoQ % -46.33% 13.31% 54.26% 9.55% -41.44% -4.38% -
  Horiz. % 57.55% 107.23% 94.63% 61.35% 56.00% 95.62% 100.00%
Net Worth 58,004 57,269 55,534 53,999 56,535 56,235 55,400 3.10%
  QoQ % 1.28% 3.12% 2.84% -4.49% 0.53% 1.51% -
  Horiz. % 104.70% 103.37% 100.24% 97.47% 102.05% 101.51% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - 66 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 111.25 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 58,004 57,269 55,534 53,999 56,535 56,235 55,400 3.10%
  QoQ % 1.28% 3.12% 2.84% -4.49% 0.53% 1.51% -
  Horiz. % 104.70% 103.37% 100.24% 97.47% 102.05% 101.51% 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
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 8.52 % 11.47 % 11.48 % 12.26 % 0.85 % 6.56 % 13.04 % -24.65%
  QoQ % -25.72% -0.09% -6.36% 1,342.35% -87.04% -49.69% -
  Horiz. % 65.34% 87.96% 88.04% 94.02% 6.52% 50.31% 100.00%
ROE 1.15 % 3.03 % 2.76 % 1.98 % 0.11 % 1.49 % 3.38 % -51.17%
  QoQ % -62.05% 9.78% 39.39% 1,700.00% -92.62% -55.92% -
  Horiz. % 34.02% 89.64% 81.66% 58.58% 3.25% 44.08% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 2.35 4.53 4.00 2.62 2.11 3.83 4.30 -33.08%
  QoQ % -48.12% 13.25% 52.67% 24.17% -44.91% -10.93% -
  Horiz. % 54.65% 105.35% 93.02% 60.93% 49.07% 89.07% 100.00%
EPS 0.20 0.52 0.46 0.32 0.02 0.25 0.56 -49.57%
  QoQ % -61.54% 13.04% 43.75% 1,500.00% -92.00% -55.36% -
  Horiz. % 35.71% 92.86% 82.14% 57.14% 3.57% 44.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1738 0.1716 0.1664 0.1618 0.1694 0.1685 0.1660 3.10%
  QoQ % 1.28% 3.12% 2.84% -4.49% 0.53% 1.51% -
  Horiz. % 104.70% 103.37% 100.24% 97.47% 102.05% 101.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 2.35 4.53 4.00 2.62 2.11 3.83 4.30 -33.08%
  QoQ % -48.12% 13.25% 52.67% 24.17% -44.91% -10.93% -
  Horiz. % 54.65% 105.35% 93.02% 60.93% 49.07% 89.07% 100.00%
EPS 0.20 0.52 0.46 0.32 0.02 0.25 0.56 -49.57%
  QoQ % -61.54% 13.04% 43.75% 1,500.00% -92.00% -55.36% -
  Horiz. % 35.71% 92.86% 82.14% 57.14% 3.57% 44.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1738 0.1716 0.1664 0.1618 0.1694 0.1685 0.1660 3.10%
  QoQ % 1.28% 3.12% 2.84% -4.49% 0.53% 1.51% -
  Horiz. % 104.70% 103.37% 100.24% 97.47% 102.05% 101.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.2250 0.2550 0.2700 0.3250 0.4550 0.3350 0.2500 -
P/RPS 9.56 5.63 6.75 12.42 21.53 8.75 5.81 39.25%
  QoQ % 69.80% -16.59% -45.65% -42.31% 146.06% 50.60% -
  Horiz. % 164.54% 96.90% 116.18% 213.77% 370.57% 150.60% 100.00%
P/EPS 112.24 49.05 58.78 101.37 2,530.86 133.42 44.57 84.79%
  QoQ % 128.83% -16.55% -42.01% -95.99% 1,796.91% 199.35% -
  Horiz. % 251.83% 110.05% 131.88% 227.44% 5,678.39% 299.35% 100.00%
EY 0.89 2.04 1.70 0.99 0.04 0.75 2.24 -45.86%
  QoQ % -56.37% 20.00% 71.72% 2,375.00% -94.67% -66.52% -
  Horiz. % 39.73% 91.07% 75.89% 44.20% 1.79% 33.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.29 1.49 1.62 2.01 2.69 1.99 1.51 -9.94%
  QoQ % -13.42% -8.02% -19.40% -25.28% 35.18% 31.79% -
  Horiz. % 85.43% 98.68% 107.28% 133.11% 178.15% 131.79% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 21/12/15 29/09/15 25/06/15 19/03/15 23/12/14 29/09/14 24/06/14 -
Price 0.2200 0.2050 0.2150 0.2900 0.3450 0.4400 0.2850 -
P/RPS 9.35 4.52 5.38 11.09 16.33 11.49 6.62 25.80%
  QoQ % 106.86% -15.99% -51.49% -32.09% 42.12% 73.56% -
  Horiz. % 141.24% 68.28% 81.27% 167.52% 246.68% 173.56% 100.00%
P/EPS 109.75 39.43 46.81 90.45 1,919.00 175.23 50.81 66.86%
  QoQ % 178.34% -15.77% -48.25% -95.29% 995.13% 244.87% -
  Horiz. % 216.00% 77.60% 92.13% 178.02% 3,776.82% 344.87% 100.00%
EY 0.91 2.54 2.14 1.11 0.05 0.57 1.97 -40.16%
  QoQ % -64.17% 18.69% 92.79% 2,120.00% -91.23% -71.07% -
  Horiz. % 46.19% 128.93% 108.63% 56.35% 2.54% 28.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.27 1.19 1.29 1.79 2.04 2.61 1.72 -18.26%
  QoQ % 6.72% -7.75% -27.93% -12.25% -21.84% 51.74% -
  Horiz. % 73.84% 69.19% 75.00% 104.07% 118.60% 151.74% 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.
 


 

71  30  277  1847 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 SEALINK 0.27+0.02 
 TAWIN-PA 0.0550.00 
 NAIM 1.01+0.035 
 TAWIN-WA 0.050.00 
 PCCS-WA 0.245+0.01 
 DSONIC-WA 0.415+0.005 
 KNM 0.385+0.005 
 ARMADA 0.220.00 
 BJLAND 0.2150.00 

TOP ARTICLES

1. EPF Investment Portfolio vs Unit Trust Portfolio, which one is better? Invest Made Easy
2. What Tun M Got Up To At AirAsia RedQ Good Articles to Share
3. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
4. 大马股票公司分析 – Padini Investment Path
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. BUSINESSES THAT LAST TILL THE END OF TIME IN BIBLE PROPHECY, Calvin Tan Blog THE INVESTMENT APPROACH OF CALVIN TAN
7. EPF Approved Unit Trust Funds (Pdf Analysis + Excel Data Pack) Invest Made Easy
8. 因为股价波动频繁,衍生想要快速在买卖赚快钱的诱惑,造成过度活跃地进行买卖,梦不可做得太深? Articles for investors
Partners & Brokers