Highlights

[GREENYB] QoQ Quarter Result on 2013-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 18-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend QoQ -     -96.54%    YoY -     -93.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
Revenue 14,358 15,765 8,871 8,026 16,044 11,914 11,914 16.19%
  QoQ % -8.92% 77.71% 10.53% -49.98% 34.67% 0.00% -
  Horiz. % 120.51% 132.32% 74.46% 67.37% 134.67% 100.00% 100.00%
PBT 2,498 3,842 1,078 428 3,429 946 946 118.29%
  QoQ % -34.98% 256.40% 151.87% -87.52% 262.47% 0.00% -
  Horiz. % 264.06% 406.13% 113.95% 45.24% 362.47% 100.00% 100.00%
Tax -626 -1,028 -317 -332 -655 -413 -413 39.71%
  QoQ % 39.11% -224.29% 4.52% 49.31% -58.60% 0.00% -
  Horiz. % 151.57% 248.91% 76.76% 80.39% 158.60% 100.00% 100.00%
NP 1,872 2,814 761 96 2,774 533 533 174.55%
  QoQ % -33.48% 269.78% 692.71% -96.54% 420.45% 0.00% -
  Horiz. % 351.22% 527.95% 142.78% 18.01% 520.45% 100.00% 100.00%
NP to SH 1,872 2,814 761 96 2,774 533 533 174.55%
  QoQ % -33.48% 269.78% 692.71% -96.54% 420.45% 0.00% -
  Horiz. % 351.22% 527.95% 142.78% 18.01% 520.45% 100.00% 100.00%
Tax Rate 25.06 % 26.76 % 29.41 % 77.57 % 19.10 % 43.66 % 43.66 % -36.00%
  QoQ % -6.35% -9.01% -62.09% 306.13% -56.25% 0.00% -
  Horiz. % 57.40% 61.29% 67.36% 177.67% 43.75% 100.00% 100.00%
Total Cost 12,486 12,951 8,110 7,930 13,270 11,381 11,381 7.73%
  QoQ % -3.59% 59.69% 2.27% -40.24% 16.60% 0.00% -
  Horiz. % 109.71% 113.79% 71.26% 69.68% 116.60% 100.00% 100.00%
Net Worth 55,400 64,578 54,065 60,940 53,098 - 50,327 8.03%
  QoQ % -14.21% 19.44% -11.28% 14.77% 0.00% 0.00% -
  Horiz. % 110.08% 128.32% 107.43% 121.09% 105.50% 0.00% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
Div - - - 3,337 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 3,476.46 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
Net Worth 55,400 64,578 54,065 60,940 53,098 - 50,327 8.03%
  QoQ % -14.21% 19.44% -11.28% 14.77% 0.00% 0.00% -
  Horiz. % 110.08% 128.32% 107.43% 121.09% 105.50% 0.00% 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
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
NP Margin 13.04 % 17.85 % 8.58 % 1.20 % 17.29 % 4.47 % 4.47 % 136.49%
  QoQ % -26.95% 108.04% 615.00% -93.06% 286.80% 0.00% -
  Horiz. % 291.72% 399.33% 191.95% 26.85% 386.80% 100.00% 100.00%
ROE 3.38 % 4.36 % 1.41 % 0.16 % 5.22 % - % 1.06 % 154.03%
  QoQ % -22.48% 209.22% 781.25% -96.93% 0.00% 0.00% -
  Horiz. % 318.87% 411.32% 133.02% 15.09% 492.45% 0.00% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
RPS 4.30 4.72 2.66 2.40 4.81 3.57 3.57 16.13%
  QoQ % -8.90% 77.44% 10.83% -50.10% 34.73% 0.00% -
  Horiz. % 120.45% 132.21% 74.51% 67.23% 134.73% 100.00% 100.00%
EPS 0.56 0.84 0.23 0.03 0.83 0.16 0.16 173.79%
  QoQ % -33.33% 265.22% 666.67% -96.39% 418.75% 0.00% -
  Horiz. % 350.00% 525.00% 143.75% 18.75% 518.75% 100.00% 100.00%
DPS 0.00 0.00 0.00 1.00 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 0.1660 0.1935 0.1620 0.1826 0.1591 - 0.1508 8.03%
  QoQ % -14.21% 19.44% -11.28% 14.77% 0.00% 0.00% -
  Horiz. % 110.08% 128.32% 107.43% 121.09% 105.50% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
RPS 4.30 4.72 2.66 2.40 4.81 3.57 3.57 16.13%
  QoQ % -8.90% 77.44% 10.83% -50.10% 34.73% 0.00% -
  Horiz. % 120.45% 132.21% 74.51% 67.23% 134.73% 100.00% 100.00%
EPS 0.56 0.84 0.23 0.03 0.83 0.16 0.16 173.79%
  QoQ % -33.33% 265.22% 666.67% -96.39% 418.75% 0.00% -
  Horiz. % 350.00% 525.00% 143.75% 18.75% 518.75% 100.00% 100.00%
DPS 0.00 0.00 0.00 1.00 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 0.1660 0.1935 0.1620 0.1826 0.1591 - 0.1508 8.03%
  QoQ % -14.21% 19.44% -11.28% 14.77% 0.00% 0.00% -
  Horiz. % 110.08% 128.32% 107.43% 121.09% 105.50% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 -
Price 0.2500 0.2050 0.2000 0.1950 0.1900 0.2000 0.2150 -
P/RPS 5.81 4.34 7.52 8.11 3.95 5.60 6.02 -2.81%
  QoQ % 33.87% -42.29% -7.27% 105.32% -29.46% -6.98% -
  Horiz. % 96.51% 72.09% 124.92% 134.72% 65.61% 93.02% 100.00%
P/EPS 44.57 24.31 87.71 677.91 22.86 125.23 134.62 -58.88%
  QoQ % 83.34% -72.28% -87.06% 2,865.49% -81.75% -6.98% -
  Horiz. % 33.11% 18.06% 65.15% 503.57% 16.98% 93.02% 100.00%
EY 2.24 4.11 1.14 0.15 4.37 0.80 0.74 143.62%
  QoQ % -45.50% 260.53% 660.00% -96.57% 446.25% 8.11% -
  Horiz. % 302.70% 555.41% 154.05% 20.27% 590.54% 108.11% 100.00%
DY 0.00 0.00 0.00 5.13 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 1.51 1.06 1.23 1.07 1.19 0.00 1.43 4.47%
  QoQ % 42.45% -13.82% 14.95% -10.08% 0.00% 0.00% -
  Horiz. % 105.59% 74.13% 86.01% 74.83% 83.22% 0.00% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 CAGR
Date 24/06/14 24/03/14 18/12/13 18/09/13 20/06/13 - 21/03/13 -
Price 0.2850 0.2400 0.2350 0.1900 0.2000 0.0000 0.2150 -
P/RPS 6.62 5.08 8.84 7.90 4.16 0.00 6.02 7.94%
  QoQ % 30.31% -42.53% 11.90% 89.90% 0.00% 0.00% -
  Horiz. % 109.97% 84.39% 146.84% 131.23% 69.10% 0.00% 100.00%
P/EPS 50.81 28.46 103.06 660.53 24.06 0.00 134.62 -54.31%
  QoQ % 78.53% -72.39% -84.40% 2,645.35% 0.00% 0.00% -
  Horiz. % 37.74% 21.14% 76.56% 490.66% 17.87% 0.00% 100.00%
EY 1.97 3.51 0.97 0.15 4.16 0.00 0.74 119.72%
  QoQ % -43.87% 261.86% 546.67% -96.39% 0.00% 0.00% -
  Horiz. % 266.22% 474.32% 131.08% 20.27% 562.16% 0.00% 100.00%
DY 0.00 0.00 0.00 5.26 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 1.72 1.24 1.45 1.04 1.26 0.00 1.43 16.00%
  QoQ % 38.71% -14.48% 39.42% -17.46% 0.00% 0.00% -
  Horiz. % 120.28% 86.71% 101.40% 72.73% 88.11% 0.00% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers