Highlights

[GREENYB] QoQ Quarter Result on 2014-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Oct-2014  [#1]
Profit Trend QoQ -     -92.84%    YoY -     -92.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 15,124 13,349 8,730 7,052 12,777 14,358 15,765 -2.74%
  QoQ % 13.30% 52.91% 23.79% -44.81% -11.01% -8.92% -
  Horiz. % 95.93% 84.67% 55.38% 44.73% 81.05% 91.08% 100.00%
PBT 2,290 2,080 1,490 120 1,289 2,498 3,842 -29.24%
  QoQ % 10.10% 39.60% 1,141.67% -90.69% -48.40% -34.98% -
  Horiz. % 59.60% 54.14% 38.78% 3.12% 33.55% 65.02% 100.00%
Tax -555 -547 -420 -60 -451 -626 -1,028 -33.77%
  QoQ % -1.46% -30.24% -600.00% 86.70% 27.96% 39.11% -
  Horiz. % 53.99% 53.21% 40.86% 5.84% 43.87% 60.89% 100.00%
NP 1,735 1,533 1,070 60 838 1,872 2,814 -27.62%
  QoQ % 13.18% 43.27% 1,683.33% -92.84% -55.24% -33.48% -
  Horiz. % 61.66% 54.48% 38.02% 2.13% 29.78% 66.52% 100.00%
NP to SH 1,735 1,533 1,070 60 838 1,872 2,814 -27.62%
  QoQ % 13.18% 43.27% 1,683.33% -92.84% -55.24% -33.48% -
  Horiz. % 61.66% 54.48% 38.02% 2.13% 29.78% 66.52% 100.00%
Tax Rate 24.24 % 26.30 % 28.19 % 50.00 % 34.99 % 25.06 % 26.76 % -6.40%
  QoQ % -7.83% -6.70% -43.62% 42.90% 39.62% -6.35% -
  Horiz. % 90.58% 98.28% 105.34% 186.85% 130.75% 93.65% 100.00%
Total Cost 13,389 11,816 7,660 6,992 11,939 12,486 12,951 2.25%
  QoQ % 13.31% 54.26% 9.55% -41.44% -4.38% -3.59% -
  Horiz. % 103.38% 91.24% 59.15% 53.99% 92.19% 96.41% 100.00%
Net Worth 57,269 55,534 53,999 56,535 56,235 55,400 64,578 -7.72%
  QoQ % 3.12% 2.84% -4.49% 0.53% 1.51% -14.21% -
  Horiz. % 88.68% 85.99% 83.62% 87.55% 87.08% 85.79% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - 66 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 111.25 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 57,269 55,534 53,999 56,535 56,235 55,400 64,578 -7.72%
  QoQ % 3.12% 2.84% -4.49% 0.53% 1.51% -14.21% -
  Horiz. % 88.68% 85.99% 83.62% 87.55% 87.08% 85.79% 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
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 11.47 % 11.48 % 12.26 % 0.85 % 6.56 % 13.04 % 17.85 % -25.60%
  QoQ % -0.09% -6.36% 1,342.35% -87.04% -49.69% -26.95% -
  Horiz. % 64.26% 64.31% 68.68% 4.76% 36.75% 73.05% 100.00%
ROE 3.03 % 2.76 % 1.98 % 0.11 % 1.49 % 3.38 % 4.36 % -21.59%
  QoQ % 9.78% 39.39% 1,700.00% -92.62% -55.92% -22.48% -
  Horiz. % 69.50% 63.30% 45.41% 2.52% 34.17% 77.52% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 4.53 4.00 2.62 2.11 3.83 4.30 4.72 -2.71%
  QoQ % 13.25% 52.67% 24.17% -44.91% -10.93% -8.90% -
  Horiz. % 95.97% 84.75% 55.51% 44.70% 81.14% 91.10% 100.00%
EPS 0.52 0.46 0.32 0.02 0.25 0.56 0.84 -27.43%
  QoQ % 13.04% 43.75% 1,500.00% -92.00% -55.36% -33.33% -
  Horiz. % 61.90% 54.76% 38.10% 2.38% 29.76% 66.67% 100.00%
DPS 0.00 0.00 0.00 0.02 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 0.1716 0.1664 0.1618 0.1694 0.1685 0.1660 0.1935 -7.72%
  QoQ % 3.12% 2.84% -4.49% 0.53% 1.51% -14.21% -
  Horiz. % 88.68% 85.99% 83.62% 87.55% 87.08% 85.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,434
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 4.53 4.00 2.62 2.11 3.83 4.30 4.72 -2.71%
  QoQ % 13.25% 52.67% 24.17% -44.91% -10.93% -8.90% -
  Horiz. % 95.97% 84.75% 55.51% 44.70% 81.14% 91.10% 100.00%
EPS 0.52 0.46 0.32 0.02 0.25 0.56 0.84 -27.43%
  QoQ % 13.04% 43.75% 1,500.00% -92.00% -55.36% -33.33% -
  Horiz. % 61.90% 54.76% 38.10% 2.38% 29.76% 66.67% 100.00%
DPS 0.00 0.00 0.00 0.02 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 0.1716 0.1664 0.1618 0.1694 0.1685 0.1660 0.1935 -7.72%
  QoQ % 3.12% 2.84% -4.49% 0.53% 1.51% -14.21% -
  Horiz. % 88.68% 85.99% 83.62% 87.55% 87.08% 85.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.2550 0.2700 0.3250 0.4550 0.3350 0.2500 0.2050 -
P/RPS 5.63 6.75 12.42 21.53 8.75 5.81 4.34 19.00%
  QoQ % -16.59% -45.65% -42.31% 146.06% 50.60% 33.87% -
  Horiz. % 129.72% 155.53% 286.18% 496.08% 201.61% 133.87% 100.00%
P/EPS 49.05 58.78 101.37 2,530.86 133.42 44.57 24.31 59.88%
  QoQ % -16.55% -42.01% -95.99% 1,796.91% 199.35% 83.34% -
  Horiz. % 201.77% 241.79% 416.99% 10,410.78% 548.83% 183.34% 100.00%
EY 2.04 1.70 0.99 0.04 0.75 2.24 4.11 -37.39%
  QoQ % 20.00% 71.72% 2,375.00% -94.67% -66.52% -45.50% -
  Horiz. % 49.64% 41.36% 24.09% 0.97% 18.25% 54.50% 100.00%
DY 0.00 0.00 0.00 0.04 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 1.49 1.62 2.01 2.69 1.99 1.51 1.06 25.56%
  QoQ % -8.02% -19.40% -25.28% 35.18% 31.79% 42.45% -
  Horiz. % 140.57% 152.83% 189.62% 253.77% 187.74% 142.45% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 25/06/15 19/03/15 23/12/14 29/09/14 24/06/14 24/03/14 -
Price 0.2050 0.2150 0.2900 0.3450 0.4400 0.2850 0.2400 -
P/RPS 4.52 5.38 11.09 16.33 11.49 6.62 5.08 -7.51%
  QoQ % -15.99% -51.49% -32.09% 42.12% 73.56% 30.31% -
  Horiz. % 88.98% 105.91% 218.31% 321.46% 226.18% 130.31% 100.00%
P/EPS 39.43 46.81 90.45 1,919.00 175.23 50.81 28.46 24.35%
  QoQ % -15.77% -48.25% -95.29% 995.13% 244.87% 78.53% -
  Horiz. % 138.55% 164.48% 317.81% 6,742.80% 615.71% 178.53% 100.00%
EY 2.54 2.14 1.11 0.05 0.57 1.97 3.51 -19.44%
  QoQ % 18.69% 92.79% 2,120.00% -91.23% -71.07% -43.87% -
  Horiz. % 72.36% 60.97% 31.62% 1.42% 16.24% 56.13% 100.00%
DY 0.00 0.00 0.00 0.06 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 1.19 1.29 1.79 2.04 2.61 1.72 1.24 -2.71%
  QoQ % -7.75% -27.93% -12.25% -21.84% 51.74% 38.71% -
  Horiz. % 95.97% 104.03% 144.35% 164.52% 210.48% 138.71% 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
 

479  278  511  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 ARMADA 0.215-0.01 
 SAPNRG-WA 0.100.00 
 HSI-H4Y 0.23+0.015 
 HSI-C3W 0.335-0.04 
 AZRB 0.415+0.03 
 DNEX 0.325+0.01 
 HSI-C5D 0.32-0.03 
 EAH 0.02+0.005 
 SEACERA 0.335+0.02 

SPONSORED POSTS

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