Highlights

[GREENYB] QoQ Quarter Result on 2013-03-31 [#2]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 24-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     0.00%    YoY -     -73.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 8,871 8,026 16,044 11,914 11,914 11,786 12,002 -21.45%
  QoQ % 10.53% -49.98% 34.67% 0.00% 1.09% -1.80% -
  Horiz. % 73.91% 66.87% 133.68% 99.27% 99.27% 98.20% 100.00%
PBT 1,078 428 3,429 946 946 2,333 1,855 -35.18%
  QoQ % 151.87% -87.52% 262.47% 0.00% -59.45% 25.77% -
  Horiz. % 58.11% 23.07% 184.85% 51.00% 51.00% 125.77% 100.00%
Tax -317 -332 -655 -413 -413 -610 -318 -0.25%
  QoQ % 4.52% 49.31% -58.60% 0.00% 32.30% -91.82% -
  Horiz. % 99.69% 104.40% 205.97% 129.87% 129.87% 191.82% 100.00%
NP 761 96 2,774 533 533 1,723 1,537 -42.96%
  QoQ % 692.71% -96.54% 420.45% 0.00% -69.07% 12.10% -
  Horiz. % 49.51% 6.25% 180.48% 34.68% 34.68% 112.10% 100.00%
NP to SH 761 96 2,774 533 533 1,723 1,537 -42.96%
  QoQ % 692.71% -96.54% 420.45% 0.00% -69.07% 12.10% -
  Horiz. % 49.51% 6.25% 180.48% 34.68% 34.68% 112.10% 100.00%
Tax Rate 29.41 % 77.57 % 19.10 % 43.66 % 43.66 % 26.15 % 17.14 % 53.91%
  QoQ % -62.09% 306.13% -56.25% 0.00% 66.96% 52.57% -
  Horiz. % 171.59% 452.57% 111.44% 254.73% 254.73% 152.57% 100.00%
Total Cost 8,110 7,930 13,270 11,381 11,381 10,063 10,465 -18.42%
  QoQ % 2.27% -40.24% 16.60% 0.00% 13.10% -3.84% -
  Horiz. % 77.50% 75.78% 126.80% 108.75% 108.75% 96.16% 100.00%
Net Worth 54,065 60,940 53,098 - 50,327 53,131 51,429 4.07%
  QoQ % -11.28% 14.77% 0.00% 0.00% -5.28% 3.31% -
  Horiz. % 105.13% 118.49% 103.24% 0.00% 97.86% 103.31% 100.00%
Dividend
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Div - 3,337 - - - - 3,337 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 3,476.46 % - % - % - % - % 217.14 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,601.02% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 54,065 60,940 53,098 - 50,327 53,131 51,429 4.07%
  QoQ % -11.28% 14.77% 0.00% 0.00% -5.28% 3.31% -
  Horiz. % 105.13% 118.49% 103.24% 0.00% 97.86% 103.31% 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
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 8.58 % 1.20 % 17.29 % 4.47 % 4.47 % 14.62 % 12.81 % -27.39%
  QoQ % 615.00% -93.06% 286.80% 0.00% -69.43% 14.13% -
  Horiz. % 66.98% 9.37% 134.97% 34.89% 34.89% 114.13% 100.00%
ROE 1.41 % 0.16 % 5.22 % - % 1.06 % 3.24 % 2.99 % -45.14%
  QoQ % 781.25% -96.93% 0.00% 0.00% -67.28% 8.36% -
  Horiz. % 47.16% 5.35% 174.58% 0.00% 35.45% 108.36% 100.00%
Per Share
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 2.66 2.40 4.81 3.57 3.57 3.53 3.60 -21.47%
  QoQ % 10.83% -50.10% 34.73% 0.00% 1.13% -1.94% -
  Horiz. % 73.89% 66.67% 133.61% 99.17% 99.17% 98.06% 100.00%
EPS 0.23 0.03 0.83 0.16 0.16 0.52 0.46 -42.51%
  QoQ % 666.67% -96.39% 418.75% 0.00% -69.23% 13.04% -
  Horiz. % 50.00% 6.52% 180.43% 34.78% 34.78% 113.04% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1620 0.1826 0.1591 - 0.1508 0.1592 0.1541 4.07%
  QoQ % -11.28% 14.77% 0.00% 0.00% -5.28% 3.31% -
  Horiz. % 105.13% 118.49% 103.24% 0.00% 97.86% 103.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 2.66 2.40 4.81 3.57 3.57 3.53 3.60 -21.47%
  QoQ % 10.83% -50.10% 34.73% 0.00% 1.13% -1.94% -
  Horiz. % 73.89% 66.67% 133.61% 99.17% 99.17% 98.06% 100.00%
EPS 0.23 0.03 0.83 0.16 0.16 0.52 0.46 -42.51%
  QoQ % 666.67% -96.39% 418.75% 0.00% -69.23% 13.04% -
  Horiz. % 50.00% 6.52% 180.43% 34.78% 34.78% 113.04% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1620 0.1826 0.1591 - 0.1508 0.1592 0.1541 4.07%
  QoQ % -11.28% 14.77% 0.00% 0.00% -5.28% 3.31% -
  Horiz. % 105.13% 118.49% 103.24% 0.00% 97.86% 103.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/10/13 31/07/13 30/04/13 29/03/13 31/01/13 31/10/12 31/07/12 -
Price 0.2000 0.1950 0.1900 0.2000 0.2150 0.2500 0.2200 -
P/RPS 7.52 8.11 3.95 5.60 6.02 7.08 6.12 17.88%
  QoQ % -7.27% 105.32% -29.46% -6.98% -14.97% 15.69% -
  Horiz. % 122.88% 132.52% 64.54% 91.50% 98.37% 115.69% 100.00%
P/EPS 87.71 677.91 22.86 125.23 134.62 48.42 47.77 62.47%
  QoQ % -87.06% 2,865.49% -81.75% -6.98% 178.03% 1.36% -
  Horiz. % 183.61% 1,419.11% 47.85% 262.15% 281.81% 101.36% 100.00%
EY 1.14 0.15 4.37 0.80 0.74 2.07 2.09 -38.38%
  QoQ % 660.00% -96.57% 446.25% 8.11% -64.25% -0.96% -
  Horiz. % 54.55% 7.18% 209.09% 38.28% 35.41% 99.04% 100.00%
DY 0.00 5.13 0.00 0.00 0.00 0.00 4.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.75% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.23 1.07 1.19 0.00 1.43 1.57 1.43 -11.34%
  QoQ % 14.95% -10.08% 0.00% 0.00% -8.92% 9.79% -
  Horiz. % 86.01% 74.83% 83.22% 0.00% 100.00% 109.79% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/03/13 31/01/13 31/10/12 31/07/12 CAGR
Date 18/12/13 18/09/13 20/06/13 - 21/03/13 20/12/12 21/09/12 -
Price 0.2350 0.1900 0.2000 0.0000 0.2150 0.2200 0.2000 -
P/RPS 8.84 7.90 4.16 0.00 6.02 6.23 5.56 44.82%
  QoQ % 11.90% 89.90% 0.00% 0.00% -3.37% 12.05% -
  Horiz. % 158.99% 142.09% 74.82% 0.00% 108.27% 112.05% 100.00%
P/EPS 103.06 660.53 24.06 0.00 134.62 42.61 43.43 99.41%
  QoQ % -84.40% 2,645.35% 0.00% 0.00% 215.94% -1.89% -
  Horiz. % 237.30% 1,520.91% 55.40% 0.00% 309.97% 98.11% 100.00%
EY 0.97 0.15 4.16 0.00 0.74 2.35 2.30 -49.82%
  QoQ % 546.67% -96.39% 0.00% 0.00% -68.51% 2.17% -
  Horiz. % 42.17% 6.52% 180.87% 0.00% 32.17% 102.17% 100.00%
DY 0.00 5.26 0.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.20% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.45 1.04 1.26 0.00 1.43 1.38 1.30 9.11%
  QoQ % 39.42% -17.46% 0.00% 0.00% 3.62% 6.15% -
  Horiz. % 111.54% 80.00% 96.92% 0.00% 110.00% 106.15% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers