Highlights

[GREENYB] QoQ Quarter Result on 2013-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 18-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Oct-2013  [#1]
Profit Trend QoQ -     692.71%    YoY -     -55.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Revenue 12,777 14,358 15,765 8,871 8,026 16,044 11,914 5.38%
  QoQ % -11.01% -8.92% 77.71% 10.53% -49.98% 34.67% -
  Horiz. % 107.24% 120.51% 132.32% 74.46% 67.37% 134.67% 100.00%
PBT 1,289 2,498 3,842 1,078 428 3,429 946 26.10%
  QoQ % -48.40% -34.98% 256.40% 151.87% -87.52% 262.47% -
  Horiz. % 136.26% 264.06% 406.13% 113.95% 45.24% 362.47% 100.00%
Tax -451 -626 -1,028 -317 -332 -655 -413 6.82%
  QoQ % 27.96% 39.11% -224.29% 4.52% 49.31% -58.60% -
  Horiz. % 109.20% 151.57% 248.91% 76.76% 80.39% 158.60% 100.00%
NP 838 1,872 2,814 761 96 2,774 533 40.37%
  QoQ % -55.24% -33.48% 269.78% 692.71% -96.54% 420.45% -
  Horiz. % 157.22% 351.22% 527.95% 142.78% 18.01% 520.45% 100.00%
NP to SH 838 1,872 2,814 761 96 2,774 533 40.37%
  QoQ % -55.24% -33.48% 269.78% 692.71% -96.54% 420.45% -
  Horiz. % 157.22% 351.22% 527.95% 142.78% 18.01% 520.45% 100.00%
Tax Rate 34.99 % 25.06 % 26.76 % 29.41 % 77.57 % 19.10 % 43.66 % -15.29%
  QoQ % 39.62% -6.35% -9.01% -62.09% 306.13% -56.25% -
  Horiz. % 80.14% 57.40% 61.29% 67.36% 177.67% 43.75% 100.00%
Total Cost 11,939 12,486 12,951 8,110 7,930 13,270 11,381 3.65%
  QoQ % -4.38% -3.59% 59.69% 2.27% -40.24% 16.60% -
  Horiz. % 104.90% 109.71% 113.79% 71.26% 69.68% 116.60% 100.00%
Net Worth 56,235 55,400 64,578 54,065 60,940 53,098 - -
  QoQ % 1.51% -14.21% 19.44% -11.28% 14.77% 0.00% -
  Horiz. % 105.91% 104.34% 121.62% 101.82% 114.77% 100.00% -
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Div - - - - 3,337 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 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% 0.00% 100.00% - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Net Worth 56,235 55,400 64,578 54,065 60,940 53,098 - -
  QoQ % 1.51% -14.21% 19.44% -11.28% 14.77% 0.00% -
  Horiz. % 105.91% 104.34% 121.62% 101.82% 114.77% 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
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
NP Margin 6.56 % 13.04 % 17.85 % 8.58 % 1.20 % 17.29 % 4.47 % 33.31%
  QoQ % -49.69% -26.95% 108.04% 615.00% -93.06% 286.80% -
  Horiz. % 146.76% 291.72% 399.33% 191.95% 26.85% 386.80% 100.00%
ROE 1.49 % 3.38 % 4.36 % 1.41 % 0.16 % 5.22 % - % -
  QoQ % -55.92% -22.48% 209.22% 781.25% -96.93% 0.00% -
  Horiz. % 28.54% 64.75% 83.52% 27.01% 3.07% 100.00% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
RPS 3.83 4.30 4.72 2.66 2.40 4.81 3.57 5.41%
  QoQ % -10.93% -8.90% 77.44% 10.83% -50.10% 34.73% -
  Horiz. % 107.28% 120.45% 132.21% 74.51% 67.23% 134.73% 100.00%
EPS 0.25 0.56 0.84 0.23 0.03 0.83 0.16 39.72%
  QoQ % -55.36% -33.33% 265.22% 666.67% -96.39% 418.75% -
  Horiz. % 156.25% 350.00% 525.00% 143.75% 18.75% 518.75% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1685 0.1660 0.1935 0.1620 0.1826 0.1591 - -
  QoQ % 1.51% -14.21% 19.44% -11.28% 14.77% 0.00% -
  Horiz. % 105.91% 104.34% 121.62% 101.82% 114.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 330,434
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
RPS 3.83 4.30 4.72 2.66 2.40 4.81 3.57 5.41%
  QoQ % -10.93% -8.90% 77.44% 10.83% -50.10% 34.73% -
  Horiz. % 107.28% 120.45% 132.21% 74.51% 67.23% 134.73% 100.00%
EPS 0.25 0.56 0.84 0.23 0.03 0.83 0.16 39.72%
  QoQ % -55.36% -33.33% 265.22% 666.67% -96.39% 418.75% -
  Horiz. % 156.25% 350.00% 525.00% 143.75% 18.75% 518.75% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1685 0.1660 0.1935 0.1620 0.1826 0.1591 - -
  QoQ % 1.51% -14.21% 19.44% -11.28% 14.77% 0.00% -
  Horiz. % 105.91% 104.34% 121.62% 101.82% 114.77% 100.00% -
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 29/03/13 -
Price 0.3350 0.2500 0.2050 0.2000 0.1950 0.1900 0.2000 -
P/RPS 8.75 5.81 4.34 7.52 8.11 3.95 5.60 39.72%
  QoQ % 50.60% 33.87% -42.29% -7.27% 105.32% -29.46% -
  Horiz. % 156.25% 103.75% 77.50% 134.29% 144.82% 70.54% 100.00%
P/EPS 133.42 44.57 24.31 87.71 677.91 22.86 125.23 4.86%
  QoQ % 199.35% 83.34% -72.28% -87.06% 2,865.49% -81.75% -
  Horiz. % 106.54% 35.59% 19.41% 70.04% 541.33% 18.25% 100.00%
EY 0.75 2.24 4.11 1.14 0.15 4.37 0.80 -4.72%
  QoQ % -66.52% -45.50% 260.53% 660.00% -96.57% 446.25% -
  Horiz. % 93.75% 280.00% 513.75% 142.50% 18.75% 546.25% 100.00%
DY 0.00 0.00 0.00 0.00 5.13 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.99 1.51 1.06 1.23 1.07 1.19 0.00 -
  QoQ % 31.79% 42.45% -13.82% 14.95% -10.08% 0.00% -
  Horiz. % 167.23% 126.89% 89.08% 103.36% 89.92% 100.00% -
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/03/13 CAGR
Date 29/09/14 24/06/14 24/03/14 18/12/13 18/09/13 20/06/13 - -
Price 0.4400 0.2850 0.2400 0.2350 0.1900 0.2000 0.0000 -
P/RPS 11.49 6.62 5.08 8.84 7.90 4.16 0.00 -
  QoQ % 73.56% 30.31% -42.53% 11.90% 89.90% 0.00% -
  Horiz. % 276.20% 159.13% 122.12% 212.50% 189.90% 100.00% -
P/EPS 175.23 50.81 28.46 103.06 660.53 24.06 0.00 -
  QoQ % 244.87% 78.53% -72.39% -84.40% 2,645.35% 0.00% -
  Horiz. % 728.30% 211.18% 118.29% 428.35% 2,745.35% 100.00% -
EY 0.57 1.97 3.51 0.97 0.15 4.16 0.00 -
  QoQ % -71.07% -43.87% 261.86% 546.67% -96.39% 0.00% -
  Horiz. % 13.70% 47.36% 84.38% 23.32% 3.61% 100.00% -
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.61 1.72 1.24 1.45 1.04 1.26 0.00 -
  QoQ % 51.74% 38.71% -14.48% 39.42% -17.46% 0.00% -
  Horiz. % 207.14% 136.51% 98.41% 115.08% 82.54% 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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers