Highlights

[GREENYB] QoQ TTM Result on 2017-04-30 [#3]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 22-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 30-Apr-2017  [#3]
Profit Trend QoQ -     222.24%    YoY -     -59.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 35,455 33,233 30,674 32,446 32,685 36,152 37,301 -3.32%
  QoQ % 6.69% 8.34% -5.46% -0.73% -9.59% -3.08% -
  Horiz. % 95.05% 89.09% 82.23% 86.98% 87.62% 96.92% 100.00%
PBT -1,027 -168 597 1,736 524 2,765 3,685 -
  QoQ % -511.31% -128.14% -65.61% 231.30% -81.05% -24.97% -
  Horiz. % -27.87% -4.56% 16.20% 47.11% 14.22% 75.03% 100.00%
Tax 108 -203 -376 75 38 -801 -1,076 -
  QoQ % 153.20% 46.01% -601.33% 97.37% 104.74% 25.56% -
  Horiz. % -10.04% 18.87% 34.94% -6.97% -3.53% 74.44% 100.00%
NP -919 -371 221 1,811 562 1,964 2,609 -
  QoQ % -147.71% -267.87% -87.80% 222.24% -71.38% -24.72% -
  Horiz. % -35.22% -14.22% 8.47% 69.41% 21.54% 75.28% 100.00%
NP to SH -919 -371 221 1,811 562 1,964 2,609 -
  QoQ % -147.71% -267.87% -87.80% 222.24% -71.38% -24.72% -
  Horiz. % -35.22% -14.22% 8.47% 69.41% 21.54% 75.28% 100.00%
Tax Rate - % - % 62.98 % -4.32 % -7.25 % 28.97 % 29.20 % -
  QoQ % 0.00% 0.00% 1,557.87% 40.41% -125.03% -0.79% -
  Horiz. % 0.00% 0.00% 215.68% -14.79% -24.83% 99.21% 100.00%
Total Cost 36,374 33,604 30,453 30,635 32,123 34,188 34,692 3.20%
  QoQ % 8.24% 10.35% -0.59% -4.63% -6.04% -1.45% -
  Horiz. % 104.85% 96.86% 87.78% 88.31% 92.59% 98.55% 100.00%
Net Worth 54,733 55,067 55,868 57,269 56,335 57,436 57,403 -3.12%
  QoQ % -0.61% -1.43% -2.45% 1.66% -1.92% 0.06% -
  Horiz. % 95.35% 95.93% 97.33% 99.77% 98.14% 100.06% 100.00%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 54,733 55,067 55,868 57,269 56,335 57,436 57,403 -3.12%
  QoQ % -0.61% -1.43% -2.45% 1.66% -1.92% 0.06% -
  Horiz. % 95.35% 95.93% 97.33% 99.77% 98.14% 100.06% 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
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin -2.59 % -1.12 % 0.72 % 5.58 % 1.72 % 5.43 % 6.99 % -
  QoQ % -131.25% -255.56% -87.10% 224.42% -68.32% -22.32% -
  Horiz. % -37.05% -16.02% 10.30% 79.83% 24.61% 77.68% 100.00%
ROE -1.68 % -0.67 % 0.40 % 3.16 % 1.00 % 3.42 % 4.55 % -
  QoQ % -150.75% -267.50% -87.34% 216.00% -70.76% -24.84% -
  Horiz. % -36.92% -14.73% 8.79% 69.45% 21.98% 75.16% 100.00%
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 10.62 9.96 9.19 9.72 9.79 10.83 11.18 -3.36%
  QoQ % 6.63% 8.38% -5.45% -0.72% -9.60% -3.13% -
  Horiz. % 94.99% 89.09% 82.20% 86.94% 87.57% 96.87% 100.00%
EPS -0.28 -0.11 0.07 0.54 0.17 0.59 0.78 -
  QoQ % -154.55% -257.14% -87.04% 217.65% -71.19% -24.36% -
  Horiz. % -35.90% -14.10% 8.97% 69.23% 21.79% 75.64% 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 0.1640 0.1650 0.1674 0.1716 0.1688 0.1721 0.1720 -3.12%
  QoQ % -0.61% -1.43% -2.45% 1.66% -1.92% 0.06% -
  Horiz. % 95.35% 95.93% 97.33% 99.77% 98.14% 100.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 10.62 9.96 9.19 9.72 9.79 10.83 11.18 -3.36%
  QoQ % 6.63% 8.38% -5.45% -0.72% -9.60% -3.13% -
  Horiz. % 94.99% 89.09% 82.20% 86.94% 87.57% 96.87% 100.00%
EPS -0.28 -0.11 0.07 0.54 0.17 0.59 0.78 -
  QoQ % -154.55% -257.14% -87.04% 217.65% -71.19% -24.36% -
  Horiz. % -35.90% -14.10% 8.97% 69.23% 21.79% 75.64% 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 0.1640 0.1650 0.1674 0.1716 0.1688 0.1721 0.1720 -3.12%
  QoQ % -0.61% -1.43% -2.45% 1.66% -1.92% 0.06% -
  Horiz. % 95.35% 95.93% 97.33% 99.77% 98.14% 100.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.1850 0.2150 0.2100 0.2300 0.2400 0.2150 0.2250 -
P/RPS 1.74 2.16 2.28 2.37 2.45 1.98 2.01 -9.14%
  QoQ % -19.44% -5.26% -3.80% -3.27% 23.74% -1.49% -
  Horiz. % 86.57% 107.46% 113.43% 117.91% 121.89% 98.51% 100.00%
P/EPS -67.18 -193.41 317.13 42.39 142.52 36.53 28.78 -
  QoQ % 65.27% -160.99% 648.12% -70.26% 290.15% 26.93% -
  Horiz. % -233.43% -672.03% 1,101.91% 147.29% 495.21% 126.93% 100.00%
EY -1.49 -0.52 0.32 2.36 0.70 2.74 3.47 -
  QoQ % -186.54% -262.50% -86.44% 237.14% -74.45% -21.04% -
  Horiz. % -42.94% -14.99% 9.22% 68.01% 20.17% 78.96% 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 1.13 1.30 1.25 1.34 1.42 1.25 1.31 -9.36%
  QoQ % -13.08% 4.00% -6.72% -5.63% 13.60% -4.58% -
  Horiz. % 86.26% 99.24% 95.42% 102.29% 108.40% 95.42% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 22/03/18 20/12/17 26/09/17 22/06/17 23/03/17 20/12/16 22/09/16 -
Price 0.1750 0.2000 0.1950 0.2100 0.2300 0.2300 0.2300 -
P/RPS 1.65 2.01 2.12 2.16 2.35 2.12 2.06 -13.72%
  QoQ % -17.91% -5.19% -1.85% -8.09% 10.85% 2.91% -
  Horiz. % 80.10% 97.57% 102.91% 104.85% 114.08% 102.91% 100.00%
P/EPS -63.55 -179.91 294.48 38.70 136.58 39.08 29.42 -
  QoQ % 64.68% -161.09% 660.93% -71.66% 249.49% 32.83% -
  Horiz. % -216.01% -611.52% 1,000.95% 131.54% 464.24% 132.83% 100.00%
EY -1.57 -0.56 0.34 2.58 0.73 2.56 3.40 -
  QoQ % -180.36% -264.71% -86.82% 253.42% -71.48% -24.71% -
  Horiz. % -46.18% -16.47% 10.00% 75.88% 21.47% 75.29% 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 1.07 1.21 1.16 1.22 1.36 1.34 1.34 -13.89%
  QoQ % -11.57% 4.31% -4.92% -10.29% 1.49% 0.00% -
  Horiz. % 79.85% 90.30% 86.57% 91.04% 101.49% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

348  442  541  910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.22-0.015 
 CAREPLS 1.89+0.40 
 MQTECH 0.09+0.005 
 IRIS 0.255-0.015 
 COMFORT 3.92+0.49 
 HLT-WA 0.50+0.09 
 AT 0.09+0.01 
 SANICHI 0.0850.00 
 LUSTER 0.14+0.01 
 HLT 0.785+0.13 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers