Highlights

[GREENYB] QoQ Quarter Result on 2009-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 30-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2009
Quarter 31-Jul-2009  [#4]
Profit Trend QoQ -     -102.27%    YoY -     -102.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 14,539 10,675 4,418 3,416 8,930 10,986 4,364 123.56%
  QoQ % 36.20% 141.63% 29.33% -61.75% -18.71% 151.74% -
  Horiz. % 333.16% 244.62% 101.24% 78.28% 204.63% 251.74% 100.00%
PBT 5,892 2,314 446 -511 1,732 2,827 866 260.32%
  QoQ % 154.62% 418.83% 187.28% -129.50% -38.73% 226.44% -
  Horiz. % 680.37% 267.21% 51.50% -59.01% 200.00% 326.44% 100.00%
Tax -1,747 -350 -137 482 -453 -689 -241 275.92%
  QoQ % -399.14% -155.47% -128.42% 206.40% 34.25% -185.89% -
  Horiz. % 724.90% 145.23% 56.85% -200.00% 187.97% 285.89% 100.00%
NP 4,145 1,964 309 -29 1,279 2,138 625 254.22%
  QoQ % 111.05% 535.60% 1,165.52% -102.27% -40.18% 242.08% -
  Horiz. % 663.20% 314.24% 49.44% -4.64% 204.64% 342.08% 100.00%
NP to SH 4,147 1,965 309 -29 1,279 2,138 625 254.33%
  QoQ % 111.04% 535.92% 1,165.52% -102.27% -40.18% 242.08% -
  Horiz. % 663.52% 314.40% 49.44% -4.64% 204.64% 342.08% 100.00%
Tax Rate 29.65 % 15.13 % 30.72 % - % 26.15 % 24.37 % 27.83 % 4.33%
  QoQ % 95.97% -50.75% 0.00% 0.00% 7.30% -12.43% -
  Horiz. % 106.54% 54.37% 110.38% 0.00% 93.96% 87.57% 100.00%
Total Cost 10,394 8,711 4,109 3,445 7,651 8,848 3,739 98.08%
  QoQ % 19.32% 112.00% 19.27% -54.97% -13.53% 136.64% -
  Horiz. % 277.99% 232.98% 109.90% 92.14% 204.63% 236.64% 100.00%
Net Worth 41,205 37,037 36,982 32,697 36,992 35,819 36,661 8.13%
  QoQ % 11.25% 0.15% 13.10% -11.61% 3.27% -2.30% -
  Horiz. % 112.40% 101.03% 100.88% 89.19% 100.90% 97.70% 100.00%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - 2,175 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 41,205 37,037 36,982 32,697 36,992 35,819 36,661 8.13%
  QoQ % 11.25% 0.15% 13.10% -11.61% 3.27% -2.30% -
  Horiz. % 112.40% 101.03% 100.88% 89.19% 100.90% 97.70% 100.00%
NOSH 165,219 165,126 162,631 145,000 163,974 164,461 164,473 0.30%
  QoQ % 0.06% 1.53% 12.16% -11.57% -0.30% -0.01% -
  Horiz. % 100.45% 100.40% 98.88% 88.16% 99.70% 99.99% 100.00%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 28.51 % 18.40 % 6.99 % -0.85 % 14.32 % 19.46 % 14.32 % 58.46%
  QoQ % 54.95% 163.23% 922.35% -105.94% -26.41% 35.89% -
  Horiz. % 199.09% 128.49% 48.81% -5.94% 100.00% 135.89% 100.00%
ROE 10.06 % 5.31 % 0.84 % -0.09 % 3.46 % 5.97 % 1.70 % 228.23%
  QoQ % 89.45% 532.14% 1,033.33% -102.60% -42.04% 251.18% -
  Horiz. % 591.76% 312.35% 49.41% -5.29% 203.53% 351.18% 100.00%
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 8.80 6.46 2.72 2.36 5.45 6.68 2.65 123.07%
  QoQ % 36.22% 137.50% 15.25% -56.70% -18.41% 152.08% -
  Horiz. % 332.08% 243.77% 102.64% 89.06% 205.66% 252.08% 100.00%
EPS 2.51 1.19 0.19 -0.02 0.78 1.30 0.38 253.26%
  QoQ % 110.92% 526.32% 1,050.00% -102.56% -40.00% 242.11% -
  Horiz. % 660.53% 313.16% 50.00% -5.26% 205.26% 342.11% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2494 0.2243 0.2274 0.2255 0.2256 0.2178 0.2229 7.80%
  QoQ % 11.19% -1.36% 0.84% -0.04% 3.58% -2.29% -
  Horiz. % 111.89% 100.63% 102.02% 101.17% 101.21% 97.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,434
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 4.36 3.20 1.32 1.02 2.68 3.29 1.31 123.41%
  QoQ % 36.25% 142.42% 29.41% -61.94% -18.54% 151.15% -
  Horiz. % 332.82% 244.27% 100.76% 77.86% 204.58% 251.15% 100.00%
EPS 1.24 0.59 0.09 -0.01 0.38 0.64 0.19 250.43%
  QoQ % 110.17% 555.56% 1,000.00% -102.63% -40.62% 236.84% -
  Horiz. % 652.63% 310.53% 47.37% -5.26% 200.00% 336.84% 100.00%
DPS 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1235 0.1110 0.1108 0.0980 0.1108 0.1073 0.1098 8.18%
  QoQ % 11.26% 0.18% 13.06% -11.55% 3.26% -2.28% -
  Horiz. % 112.48% 101.09% 100.91% 89.25% 100.91% 97.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.1300 0.1200 0.1200 0.1200 0.1900 0.1000 0.1000 -
P/RPS 1.48 1.86 4.42 5.09 3.49 1.50 3.77 -46.48%
  QoQ % -20.43% -57.92% -13.16% 45.85% 132.67% -60.21% -
  Horiz. % 39.26% 49.34% 117.24% 135.01% 92.57% 39.79% 100.00%
P/EPS 5.18 10.08 63.16 -600.00 24.36 7.69 26.32 -66.27%
  QoQ % -48.61% -84.04% 110.53% -2,563.05% 216.78% -70.78% -
  Horiz. % 19.68% 38.30% 239.97% -2,279.64% 92.55% 29.22% 100.00%
EY 19.31 9.92 1.58 -0.17 4.11 13.00 3.80 196.46%
  QoQ % 94.66% 527.85% 1,029.41% -104.14% -68.38% 242.11% -
  Horiz. % 508.16% 261.05% 41.58% -4.47% 108.16% 342.11% 100.00%
DY 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.52 0.53 0.53 0.53 0.84 0.46 0.45 10.15%
  QoQ % -1.89% 0.00% 0.00% -36.90% 82.61% 2.22% -
  Horiz. % 115.56% 117.78% 117.78% 117.78% 186.67% 102.22% 100.00%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 24/03/10 22/12/09 30/09/09 23/06/09 30/03/09 22/12/08 -
Price 0.1300 0.1300 0.1200 0.1300 0.0900 0.0800 0.1000 -
P/RPS 1.48 2.01 4.42 5.52 1.65 1.20 3.77 -46.48%
  QoQ % -26.37% -54.52% -19.93% 234.55% 37.50% -68.17% -
  Horiz. % 39.26% 53.32% 117.24% 146.42% 43.77% 31.83% 100.00%
P/EPS 5.18 10.92 63.16 -650.00 11.54 6.15 26.32 -66.27%
  QoQ % -52.56% -82.71% 109.72% -5,732.58% 87.64% -76.63% -
  Horiz. % 19.68% 41.49% 239.97% -2,469.60% 43.84% 23.37% 100.00%
EY 19.31 9.15 1.58 -0.15 8.67 16.25 3.80 196.46%
  QoQ % 111.04% 479.11% 1,153.33% -101.73% -46.65% 327.63% -
  Horiz. % 508.16% 240.79% 41.58% -3.95% 228.16% 427.63% 100.00%
DY 0.00 0.00 0.00 11.54 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.52 0.58 0.53 0.58 0.40 0.37 0.45 10.15%
  QoQ % -10.34% 9.43% -8.62% 45.00% 8.11% -17.78% -
  Horiz. % 115.56% 128.89% 117.78% 128.89% 88.89% 82.22% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers