Highlights

[GREENYB] QoQ Quarter Result on 2010-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 30-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2010
Quarter 31-Jul-2010  [#4]
Profit Trend QoQ -     -83.48%    YoY -     2,462.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 15,054 15,465 8,024 9,147 14,539 10,675 4,418 126.95%
  QoQ % -2.66% 92.73% -12.28% -37.09% 36.20% 141.63% -
  Horiz. % 340.74% 350.05% 181.62% 207.04% 329.09% 241.63% 100.00%
PBT 3,699 3,479 1,115 996 5,892 2,314 446 311.32%
  QoQ % 6.32% 212.02% 11.95% -83.10% 154.62% 418.83% -
  Horiz. % 829.37% 780.04% 250.00% 223.32% 1,321.08% 518.83% 100.00%
Tax -964 -972 -329 -308 -1,747 -350 -137 268.52%
  QoQ % 0.82% -195.44% -6.82% 82.37% -399.14% -155.47% -
  Horiz. % 703.65% 709.49% 240.15% 224.82% 1,275.18% 255.47% 100.00%
NP 2,735 2,507 786 688 4,145 1,964 309 329.60%
  QoQ % 9.09% 218.96% 14.24% -83.40% 111.05% 535.60% -
  Horiz. % 885.11% 811.33% 254.37% 222.65% 1,341.42% 635.60% 100.00%
NP to SH 2,735 2,507 786 685 4,147 1,965 309 329.60%
  QoQ % 9.09% 218.96% 14.74% -83.48% 111.04% 535.92% -
  Horiz. % 885.11% 811.33% 254.37% 221.68% 1,342.07% 635.92% 100.00%
Tax Rate 26.06 % 27.94 % 29.51 % 30.92 % 29.65 % 15.13 % 30.72 % -10.41%
  QoQ % -6.73% -5.32% -4.56% 4.28% 95.97% -50.75% -
  Horiz. % 84.83% 90.95% 96.06% 100.65% 96.52% 49.25% 100.00%
Total Cost 12,319 12,958 7,238 8,459 10,394 8,711 4,109 108.34%
  QoQ % -4.93% 79.03% -14.43% -18.62% 19.32% 112.00% -
  Horiz. % 299.81% 315.36% 176.15% 205.87% 252.96% 212.00% 100.00%
Net Worth 44,887 42,270 42,525 41,344 41,205 37,037 36,982 13.83%
  QoQ % 6.19% -0.60% 2.86% 0.34% 11.25% 0.15% -
  Horiz. % 121.37% 114.30% 114.99% 111.80% 111.42% 100.15% 100.00%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - 3,261 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 44,887 42,270 42,525 41,344 41,205 37,037 36,982 13.83%
  QoQ % 6.19% -0.60% 2.86% 0.34% 11.25% 0.15% -
  Horiz. % 121.37% 114.30% 114.99% 111.80% 111.42% 100.15% 100.00%
NOSH 165,757 166,026 163,750 163,095 165,219 165,126 162,631 1.28%
  QoQ % -0.16% 1.39% 0.40% -1.29% 0.06% 1.53% -
  Horiz. % 101.92% 102.09% 100.69% 100.29% 101.59% 101.53% 100.00%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 18.17 % 16.21 % 9.80 % 7.52 % 28.51 % 18.40 % 6.99 % 89.38%
  QoQ % 12.09% 65.41% 30.32% -73.62% 54.95% 163.23% -
  Horiz. % 259.94% 231.90% 140.20% 107.58% 407.87% 263.23% 100.00%
ROE 6.09 % 5.93 % 1.85 % 1.66 % 10.06 % 5.31 % 0.84 % 275.95%
  QoQ % 2.70% 220.54% 11.45% -83.50% 89.45% 532.14% -
  Horiz. % 725.00% 705.95% 220.24% 197.62% 1,197.62% 632.14% 100.00%
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 9.08 9.31 4.90 5.61 8.80 6.46 2.72 123.86%
  QoQ % -2.47% 90.00% -12.66% -36.25% 36.22% 137.50% -
  Horiz. % 333.82% 342.28% 180.15% 206.25% 323.53% 237.50% 100.00%
EPS 1.65 1.51 0.48 0.42 2.51 1.19 0.19 324.17%
  QoQ % 9.27% 214.58% 14.29% -83.27% 110.92% 526.32% -
  Horiz. % 868.42% 794.74% 252.63% 221.05% 1,321.05% 626.32% 100.00%
DPS 0.00 0.00 0.00 2.00 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 0.2708 0.2546 0.2597 0.2535 0.2494 0.2243 0.2274 12.39%
  QoQ % 6.36% -1.96% 2.45% 1.64% 11.19% -1.36% -
  Horiz. % 119.09% 111.96% 114.20% 111.48% 109.67% 98.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,434
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 4.51 4.63 2.40 2.74 4.36 3.20 1.32 127.36%
  QoQ % -2.59% 92.92% -12.41% -37.16% 36.25% 142.42% -
  Horiz. % 341.67% 350.76% 181.82% 207.58% 330.30% 242.42% 100.00%
EPS 0.82 0.75 0.24 0.21 1.24 0.59 0.09 338.00%
  QoQ % 9.33% 212.50% 14.29% -83.06% 110.17% 555.56% -
  Horiz. % 911.11% 833.33% 266.67% 233.33% 1,377.78% 655.56% 100.00%
DPS 0.00 0.00 0.00 0.98 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 0.1345 0.1267 0.1274 0.1239 0.1235 0.1110 0.1108 13.84%
  QoQ % 6.16% -0.55% 2.82% 0.32% 11.26% 0.18% -
  Horiz. % 121.39% 114.35% 114.98% 111.82% 111.46% 100.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.2500 0.2300 0.1600 0.1500 0.1300 0.1200 0.1200 -
P/RPS 2.75 2.47 3.27 2.67 1.48 1.86 4.42 -27.18%
  QoQ % 11.34% -24.46% 22.47% 80.41% -20.43% -57.92% -
  Horiz. % 62.22% 55.88% 73.98% 60.41% 33.48% 42.08% 100.00%
P/EPS 15.15 15.23 33.33 35.71 5.18 10.08 63.16 -61.50%
  QoQ % -0.53% -54.31% -6.66% 589.38% -48.61% -84.04% -
  Horiz. % 23.99% 24.11% 52.77% 56.54% 8.20% 15.96% 100.00%
EY 6.60 6.57 3.00 2.80 19.31 9.92 1.58 160.05%
  QoQ % 0.46% 119.00% 7.14% -85.50% 94.66% 527.85% -
  Horiz. % 417.72% 415.82% 189.87% 177.22% 1,222.15% 627.85% 100.00%
DY 0.00 0.00 0.00 13.33 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 0.92 0.90 0.62 0.59 0.52 0.53 0.53 44.58%
  QoQ % 2.22% 45.16% 5.08% 13.46% -1.89% 0.00% -
  Horiz. % 173.58% 169.81% 116.98% 111.32% 98.11% 100.00% 100.00%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 23/06/11 23/03/11 23/12/10 30/09/10 30/06/10 24/03/10 22/12/09 -
Price 0.2400 0.2200 0.1900 0.1500 0.1300 0.1300 0.1200 -
P/RPS 2.64 2.36 3.88 2.67 1.48 2.01 4.42 -29.14%
  QoQ % 11.86% -39.18% 45.32% 80.41% -26.37% -54.52% -
  Horiz. % 59.73% 53.39% 87.78% 60.41% 33.48% 45.48% 100.00%
P/EPS 14.55 14.57 39.58 35.71 5.18 10.92 63.16 -62.52%
  QoQ % -0.14% -63.19% 10.84% 589.38% -52.56% -82.71% -
  Horiz. % 23.04% 23.07% 62.67% 56.54% 8.20% 17.29% 100.00%
EY 6.87 6.86 2.53 2.80 19.31 9.15 1.58 167.12%
  QoQ % 0.15% 171.15% -9.64% -85.50% 111.04% 479.11% -
  Horiz. % 434.81% 434.18% 160.13% 177.22% 1,222.15% 579.11% 100.00%
DY 0.00 0.00 0.00 13.33 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 0.89 0.86 0.73 0.59 0.52 0.58 0.53 41.41%
  QoQ % 3.49% 17.81% 23.73% 13.46% -10.34% 9.43% -
  Horiz. % 167.92% 162.26% 137.74% 111.32% 98.11% 109.43% 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
 

509  228  529  880 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.11+0.01 
 HIBISCS 1.11+0.06 
 HSI-H4Y 0.19-0.04 
 VS 0.995+0.065 
 HSI-C3W 0.405+0.07 
 ARMADA 0.225+0.01 
 HSI-H6F 0.40-0.05 
 ECONBHD 0.51+0.035 
 HSI-C3V 0.145+0.025 

SPONSORED POSTS

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