Highlights

[GREENYB] QoQ TTM Result on 2018-04-30 [#0]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 21-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
30-Apr-2018
Profit Trend QoQ -     -69.21%    YoY -     -185.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 40,428 41,971 42,510 38,421 35,455 33,233 30,674 20.15%
  QoQ % -3.68% -1.27% 10.64% 8.37% 6.69% 8.34% -
  Horiz. % 131.80% 136.83% 138.59% 125.26% 115.59% 108.34% 100.00%
PBT 1,598 1,713 145 -962 -1,027 -168 597 92.44%
  QoQ % -6.71% 1,081.38% 115.07% 6.33% -511.31% -128.14% -
  Horiz. % 267.67% 286.93% 24.29% -161.14% -172.03% -28.14% 100.00%
Tax -933 -780 -540 -593 108 -203 -376 82.98%
  QoQ % -19.62% -44.44% 8.94% -649.07% 153.20% 46.01% -
  Horiz. % 248.14% 207.45% 143.62% 157.71% -28.72% 53.99% 100.00%
NP 665 933 -395 -1,555 -919 -371 221 108.01%
  QoQ % -28.72% 336.20% 74.60% -69.21% -147.71% -267.87% -
  Horiz. % 300.90% 422.17% -178.73% -703.62% -415.84% -167.87% 100.00%
NP to SH 665 933 -395 -1,555 -919 -371 221 108.01%
  QoQ % -28.72% 336.20% 74.60% -69.21% -147.71% -267.87% -
  Horiz. % 300.90% 422.17% -178.73% -703.62% -415.84% -167.87% 100.00%
Tax Rate 58.39 % 45.53 % 372.41 % - % - % - % 62.98 % -4.91%
  QoQ % 28.25% -87.77% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.71% 72.29% 591.31% 0.00% 0.00% 0.00% 100.00%
Total Cost 39,763 41,038 42,905 39,976 36,374 33,604 30,453 19.40%
  QoQ % -3.11% -4.35% 7.33% 9.90% 8.24% 10.35% -
  Horiz. % 130.57% 134.76% 140.89% 131.27% 119.44% 110.35% 100.00%
Net Worth 55,400 55,067 54,399 55,067 54,733 55,067 55,868 -0.56%
  QoQ % 0.61% 1.23% -1.21% 0.61% -0.61% -1.43% -
  Horiz. % 99.16% 98.57% 97.37% 98.57% 97.97% 98.57% 100.00%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 55,400 55,067 54,399 55,067 54,733 55,067 55,868 -0.56%
  QoQ % 0.61% 1.23% -1.21% 0.61% -0.61% -1.43% -
  Horiz. % 99.16% 98.57% 97.37% 98.57% 97.97% 98.57% 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
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 1.64 % 2.22 % -0.93 % -4.05 % -2.59 % -1.12 % 0.72 % 72.86%
  QoQ % -26.13% 338.71% 77.04% -56.37% -131.25% -255.56% -
  Horiz. % 227.78% 308.33% -129.17% -562.50% -359.72% -155.56% 100.00%
ROE 1.20 % 1.69 % -0.73 % -2.82 % -1.68 % -0.67 % 0.40 % 107.59%
  QoQ % -28.99% 331.51% 74.11% -67.86% -150.75% -267.50% -
  Horiz. % 300.00% 422.50% -182.50% -705.00% -420.00% -167.50% 100.00%
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 12.11 12.58 12.74 11.51 10.62 9.96 9.19 20.13%
  QoQ % -3.74% -1.26% 10.69% 8.38% 6.63% 8.38% -
  Horiz. % 131.77% 136.89% 138.63% 125.24% 115.56% 108.38% 100.00%
EPS 0.20 0.28 -0.12 -0.47 -0.28 -0.11 0.07 100.97%
  QoQ % -28.57% 333.33% 74.47% -67.86% -154.55% -257.14% -
  Horiz. % 285.71% 400.00% -171.43% -671.43% -400.00% -157.14% 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 0.1660 0.1650 0.1630 0.1650 0.1640 0.1650 0.1674 -0.56%
  QoQ % 0.61% 1.23% -1.21% 0.61% -0.61% -1.43% -
  Horiz. % 99.16% 98.57% 97.37% 98.57% 97.97% 98.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 12.11 12.58 12.74 11.51 10.62 9.96 9.19 20.13%
  QoQ % -3.74% -1.26% 10.69% 8.38% 6.63% 8.38% -
  Horiz. % 131.77% 136.89% 138.63% 125.24% 115.56% 108.38% 100.00%
EPS 0.20 0.28 -0.12 -0.47 -0.28 -0.11 0.07 100.97%
  QoQ % -28.57% 333.33% 74.47% -67.86% -154.55% -257.14% -
  Horiz. % 285.71% 400.00% -171.43% -671.43% -400.00% -157.14% 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 0.1660 0.1650 0.1630 0.1650 0.1640 0.1650 0.1674 -0.56%
  QoQ % 0.61% 1.23% -1.21% 0.61% -0.61% -1.43% -
  Horiz. % 99.16% 98.57% 97.37% 98.57% 97.97% 98.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.1150 0.1350 0.1600 0.1650 0.1850 0.2150 0.2100 -
P/RPS 0.95 1.07 1.26 1.43 1.74 2.16 2.28 -44.12%
  QoQ % -11.21% -15.08% -11.89% -17.82% -19.44% -5.26% -
  Horiz. % 41.67% 46.93% 55.26% 62.72% 76.32% 94.74% 100.00%
P/EPS 57.71 48.29 -135.19 -35.41 -67.18 -193.41 317.13 -67.79%
  QoQ % 19.51% 135.72% -281.78% 47.29% 65.27% -160.99% -
  Horiz. % 18.20% 15.23% -42.63% -11.17% -21.18% -60.99% 100.00%
EY 1.73 2.07 -0.74 -2.82 -1.49 -0.52 0.32 207.09%
  QoQ % -16.43% 379.73% 73.76% -89.26% -186.54% -262.50% -
  Horiz. % 540.62% 646.88% -231.25% -881.25% -465.62% -162.50% 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 0.69 0.82 0.98 1.00 1.13 1.30 1.25 -32.64%
  QoQ % -15.85% -16.33% -2.00% -11.50% -13.08% 4.00% -
  Horiz. % 55.20% 65.60% 78.40% 80.00% 90.40% 104.00% 100.00%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 28/03/19 19/12/18 28/09/18 21/06/18 22/03/18 20/12/17 26/09/17 -
Price 0.1400 0.1250 0.1500 0.1600 0.1750 0.2000 0.1950 -
P/RPS 1.16 0.99 1.18 1.39 1.65 2.01 2.12 -33.03%
  QoQ % 17.17% -16.10% -15.11% -15.76% -17.91% -5.19% -
  Horiz. % 54.72% 46.70% 55.66% 65.57% 77.83% 94.81% 100.00%
P/EPS 70.26 44.71 -126.74 -34.34 -63.55 -179.91 294.48 -61.43%
  QoQ % 57.15% 135.28% -269.07% 45.96% 64.68% -161.09% -
  Horiz. % 23.86% 15.18% -43.04% -11.66% -21.58% -61.09% 100.00%
EY 1.42 2.24 -0.79 -2.91 -1.57 -0.56 0.34 158.67%
  QoQ % -36.61% 383.54% 72.85% -85.35% -180.36% -264.71% -
  Horiz. % 417.65% 658.82% -232.35% -855.88% -461.76% -164.71% 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 0.84 0.76 0.92 0.97 1.07 1.21 1.16 -19.31%
  QoQ % 10.53% -17.39% -5.15% -9.35% -11.57% 4.31% -
  Horiz. % 72.41% 65.52% 79.31% 83.62% 92.24% 104.31% 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.
 


 

235  280  528  1231 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.375-0.135 
 TDM 0.315+0.015 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers