Highlights

[GREENYB] QoQ Quarter Result on 2011-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2011
Quarter 31-Jul-2011  [#4]
Profit Trend QoQ -     -52.54%    YoY -     89.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 16,359 13,768 13,575 9,696 15,054 15,465 8,024 60.85%
  QoQ % 18.82% 1.42% 40.01% -35.59% -2.66% 92.73% -
  Horiz. % 203.88% 171.59% 169.18% 120.84% 187.61% 192.73% 100.00%
PBT 3,681 2,774 2,980 1,204 3,699 3,479 1,115 121.88%
  QoQ % 32.70% -6.91% 147.51% -67.45% 6.32% 212.02% -
  Horiz. % 330.13% 248.79% 267.26% 107.98% 331.75% 312.02% 100.00%
Tax -1,092 -773 -784 94 -964 -972 -329 122.67%
  QoQ % -41.27% 1.40% -934.04% 109.75% 0.82% -195.44% -
  Horiz. % 331.91% 234.95% 238.30% -28.57% 293.01% 295.44% 100.00%
NP 2,589 2,001 2,196 1,298 2,735 2,507 786 121.54%
  QoQ % 29.39% -8.88% 69.18% -52.54% 9.09% 218.96% -
  Horiz. % 329.39% 254.58% 279.39% 165.14% 347.96% 318.96% 100.00%
NP to SH 2,589 2,001 2,196 1,298 2,735 2,507 786 121.54%
  QoQ % 29.39% -8.88% 69.18% -52.54% 9.09% 218.96% -
  Horiz. % 329.39% 254.58% 279.39% 165.14% 347.96% 318.96% 100.00%
Tax Rate 29.67 % 27.87 % 26.31 % -7.81 % 26.06 % 27.94 % 29.51 % 0.36%
  QoQ % 6.46% 5.93% 436.88% -129.97% -6.73% -5.32% -
  Horiz. % 100.54% 94.44% 89.16% -26.47% 88.31% 94.68% 100.00%
Total Cost 13,770 11,767 11,379 8,398 12,319 12,958 7,238 53.60%
  QoQ % 17.02% 3.41% 35.50% -31.83% -4.93% 79.03% -
  Horiz. % 190.25% 162.57% 157.21% 116.03% 170.20% 179.03% 100.00%
Net Worth 49,894 47,256 48,528 46,328 44,887 42,270 42,525 11.25%
  QoQ % 5.58% -2.62% 4.75% 3.21% 6.19% -0.60% -
  Horiz. % 117.33% 111.13% 114.11% 108.94% 105.55% 99.40% 100.00%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 49,894 47,256 48,528 46,328 44,887 42,270 42,525 11.25%
  QoQ % 5.58% -2.62% 4.75% 3.21% 6.19% -0.60% -
  Horiz. % 117.33% 111.13% 114.11% 108.94% 105.55% 99.40% 100.00%
NOSH 333,740 333,499 166,363 166,410 165,757 166,026 163,750 60.82%
  QoQ % 0.07% 100.46% -0.03% 0.39% -0.16% 1.39% -
  Horiz. % 203.81% 203.66% 101.60% 101.62% 101.23% 101.39% 100.00%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 15.83 % 14.53 % 16.18 % 13.39 % 18.17 % 16.21 % 9.80 % 37.71%
  QoQ % 8.95% -10.20% 20.84% -26.31% 12.09% 65.41% -
  Horiz. % 161.53% 148.27% 165.10% 136.63% 185.41% 165.41% 100.00%
ROE 5.19 % 4.23 % 4.53 % 2.80 % 6.09 % 5.93 % 1.85 % 99.04%
  QoQ % 22.70% -6.62% 61.79% -54.02% 2.70% 220.54% -
  Horiz. % 280.54% 228.65% 244.86% 151.35% 329.19% 320.54% 100.00%
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 4.90 4.13 8.16 5.83 9.08 9.31 4.90 -
  QoQ % 18.64% -49.39% 39.97% -35.79% -2.47% 90.00% -
  Horiz. % 100.00% 84.29% 166.53% 118.98% 185.31% 190.00% 100.00%
EPS 0.78 0.60 1.32 0.78 1.65 1.51 0.48 38.26%
  QoQ % 30.00% -54.55% 69.23% -52.73% 9.27% 214.58% -
  Horiz. % 162.50% 125.00% 275.00% 162.50% 343.75% 314.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1495 0.1417 0.2917 0.2784 0.2708 0.2546 0.2597 -30.82%
  QoQ % 5.50% -51.42% 4.78% 2.81% 6.36% -1.96% -
  Horiz. % 57.57% 54.56% 112.32% 107.20% 104.27% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,434
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 4.90 4.13 4.07 2.91 4.51 4.63 2.40 61.01%
  QoQ % 18.64% 1.47% 39.86% -35.48% -2.59% 92.92% -
  Horiz. % 204.17% 172.08% 169.58% 121.25% 187.92% 192.92% 100.00%
EPS 0.78 0.60 0.66 0.39 0.82 0.75 0.24 119.57%
  QoQ % 30.00% -9.09% 69.23% -52.44% 9.33% 212.50% -
  Horiz. % 325.00% 250.00% 275.00% 162.50% 341.67% 312.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1495 0.1416 0.1454 0.1388 0.1345 0.1267 0.1274 11.26%
  QoQ % 5.58% -2.61% 4.76% 3.20% 6.16% -0.55% -
  Horiz. % 117.35% 111.15% 114.13% 108.95% 105.57% 99.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.2300 0.2200 0.2200 0.4200 0.2500 0.2300 0.1600 -
P/RPS 4.69 5.33 2.70 7.21 2.75 2.47 3.27 27.21%
  QoQ % -12.01% 97.41% -62.55% 162.18% 11.34% -24.46% -
  Horiz. % 143.43% 163.00% 82.57% 220.49% 84.10% 75.54% 100.00%
P/EPS 29.65 36.67 16.67 53.85 15.15 15.23 33.33 -7.51%
  QoQ % -19.14% 119.98% -69.04% 255.45% -0.53% -54.31% -
  Horiz. % 88.96% 110.02% 50.01% 161.57% 45.45% 45.69% 100.00%
EY 3.37 2.73 6.00 1.86 6.60 6.57 3.00 8.07%
  QoQ % 23.44% -54.50% 222.58% -71.82% 0.46% 119.00% -
  Horiz. % 112.33% 91.00% 200.00% 62.00% 220.00% 219.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.54 1.55 0.75 1.51 0.92 0.90 0.62 83.51%
  QoQ % -0.65% 106.67% -50.33% 64.13% 2.22% 45.16% -
  Horiz. % 248.39% 250.00% 120.97% 243.55% 148.39% 145.16% 100.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 22/06/12 22/03/12 23/12/11 21/09/11 23/06/11 23/03/11 23/12/10 -
Price 0.2300 0.2600 0.2000 0.1900 0.2400 0.2200 0.1900 -
P/RPS 4.69 6.30 2.45 3.26 2.64 2.36 3.88 13.49%
  QoQ % -25.56% 157.14% -24.85% 23.48% 11.86% -39.18% -
  Horiz. % 120.88% 162.37% 63.14% 84.02% 68.04% 60.82% 100.00%
P/EPS 29.65 43.33 15.15 24.36 14.55 14.57 39.58 -17.53%
  QoQ % -31.57% 186.01% -37.81% 67.42% -0.14% -63.19% -
  Horiz. % 74.91% 109.47% 38.28% 61.55% 36.76% 36.81% 100.00%
EY 3.37 2.31 6.60 4.11 6.87 6.86 2.53 21.08%
  QoQ % 45.89% -65.00% 60.58% -40.17% 0.15% 171.15% -
  Horiz. % 133.20% 91.30% 260.87% 162.45% 271.54% 271.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.54 1.83 0.69 0.68 0.89 0.86 0.73 64.56%
  QoQ % -15.85% 165.22% 1.47% -23.60% 3.49% 17.81% -
  Horiz. % 210.96% 250.68% 94.52% 93.15% 121.92% 117.81% 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