Highlights

[GREENYB] QoQ TTM Result on 2017-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 20-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2018
Quarter 31-Oct-2017  [#1]
Profit Trend QoQ -     -267.87%    YoY -     -118.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 42,510 38,421 35,455 33,233 30,674 32,446 32,685 19.21%
  QoQ % 10.64% 8.37% 6.69% 8.34% -5.46% -0.73% -
  Horiz. % 130.06% 117.55% 108.47% 101.68% 93.85% 99.27% 100.00%
PBT 145 -962 -1,027 -168 597 1,736 524 -57.64%
  QoQ % 115.07% 6.33% -511.31% -128.14% -65.61% 231.30% -
  Horiz. % 27.67% -183.59% -195.99% -32.06% 113.93% 331.30% 100.00%
Tax -540 -593 108 -203 -376 75 38 -
  QoQ % 8.94% -649.07% 153.20% 46.01% -601.33% 97.37% -
  Horiz. % -1,421.05% -1,560.53% 284.21% -534.21% -989.47% 197.37% 100.00%
NP -395 -1,555 -919 -371 221 1,811 562 -
  QoQ % 74.60% -69.21% -147.71% -267.87% -87.80% 222.24% -
  Horiz. % -70.28% -276.69% -163.52% -66.01% 39.32% 322.24% 100.00%
NP to SH -395 -1,555 -919 -371 221 1,811 562 -
  QoQ % 74.60% -69.21% -147.71% -267.87% -87.80% 222.24% -
  Horiz. % -70.28% -276.69% -163.52% -66.01% 39.32% 322.24% 100.00%
Tax Rate 372.41 % - % - % - % 62.98 % -4.32 % -7.25 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1,557.87% 40.41% -
  Horiz. % -5,136.69% 0.00% 0.00% 0.00% -868.69% 59.59% 100.00%
Total Cost 42,905 39,976 36,374 33,604 30,453 30,635 32,123 21.35%
  QoQ % 7.33% 9.90% 8.24% 10.35% -0.59% -4.63% -
  Horiz. % 133.56% 124.45% 113.23% 104.61% 94.80% 95.37% 100.00%
Net Worth 54,399 55,067 54,733 55,067 55,868 57,269 56,335 -2.31%
  QoQ % -1.21% 0.61% -0.61% -1.43% -2.45% 1.66% -
  Horiz. % 96.56% 97.75% 97.16% 97.75% 99.17% 101.66% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 54,399 55,067 54,733 55,067 55,868 57,269 56,335 -2.31%
  QoQ % -1.21% 0.61% -0.61% -1.43% -2.45% 1.66% -
  Horiz. % 96.56% 97.75% 97.16% 97.75% 99.17% 101.66% 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
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -0.93 % -4.05 % -2.59 % -1.12 % 0.72 % 5.58 % 1.72 % -
  QoQ % 77.04% -56.37% -131.25% -255.56% -87.10% 224.42% -
  Horiz. % -54.07% -235.47% -150.58% -65.12% 41.86% 324.42% 100.00%
ROE -0.73 % -2.82 % -1.68 % -0.67 % 0.40 % 3.16 % 1.00 % -
  QoQ % 74.11% -67.86% -150.75% -267.50% -87.34% 216.00% -
  Horiz. % -73.00% -282.00% -168.00% -67.00% 40.00% 316.00% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 12.74 11.51 10.62 9.96 9.19 9.72 9.79 19.25%
  QoQ % 10.69% 8.38% 6.63% 8.38% -5.45% -0.72% -
  Horiz. % 130.13% 117.57% 108.48% 101.74% 93.87% 99.28% 100.00%
EPS -0.12 -0.47 -0.28 -0.11 0.07 0.54 0.17 -
  QoQ % 74.47% -67.86% -154.55% -257.14% -87.04% 217.65% -
  Horiz. % -70.59% -276.47% -164.71% -64.71% 41.18% 317.65% 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 0.1630 0.1650 0.1640 0.1650 0.1674 0.1716 0.1688 -2.31%
  QoQ % -1.21% 0.61% -0.61% -1.43% -2.45% 1.66% -
  Horiz. % 96.56% 97.75% 97.16% 97.75% 99.17% 101.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 12.74 11.51 10.62 9.96 9.19 9.72 9.79 19.25%
  QoQ % 10.69% 8.38% 6.63% 8.38% -5.45% -0.72% -
  Horiz. % 130.13% 117.57% 108.48% 101.74% 93.87% 99.28% 100.00%
EPS -0.12 -0.47 -0.28 -0.11 0.07 0.54 0.17 -
  QoQ % 74.47% -67.86% -154.55% -257.14% -87.04% 217.65% -
  Horiz. % -70.59% -276.47% -164.71% -64.71% 41.18% 317.65% 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 0.1630 0.1650 0.1640 0.1650 0.1674 0.1716 0.1688 -2.31%
  QoQ % -1.21% 0.61% -0.61% -1.43% -2.45% 1.66% -
  Horiz. % 96.56% 97.75% 97.16% 97.75% 99.17% 101.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.1600 0.1650 0.1850 0.2150 0.2100 0.2300 0.2400 -
P/RPS 1.26 1.43 1.74 2.16 2.28 2.37 2.45 -35.89%
  QoQ % -11.89% -17.82% -19.44% -5.26% -3.80% -3.27% -
  Horiz. % 51.43% 58.37% 71.02% 88.16% 93.06% 96.73% 100.00%
P/EPS -135.19 -35.41 -67.18 -193.41 317.13 42.39 142.52 -
  QoQ % -281.78% 47.29% 65.27% -160.99% 648.12% -70.26% -
  Horiz. % -94.86% -24.85% -47.14% -135.71% 222.52% 29.74% 100.00%
EY -0.74 -2.82 -1.49 -0.52 0.32 2.36 0.70 -
  QoQ % 73.76% -89.26% -186.54% -262.50% -86.44% 237.14% -
  Horiz. % -105.71% -402.86% -212.86% -74.29% 45.71% 337.14% 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 0.98 1.00 1.13 1.30 1.25 1.34 1.42 -21.96%
  QoQ % -2.00% -11.50% -13.08% 4.00% -6.72% -5.63% -
  Horiz. % 69.01% 70.42% 79.58% 91.55% 88.03% 94.37% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 28/09/18 21/06/18 22/03/18 20/12/17 26/09/17 22/06/17 23/03/17 -
Price 0.1500 0.1600 0.1750 0.2000 0.1950 0.2100 0.2300 -
P/RPS 1.18 1.39 1.65 2.01 2.12 2.16 2.35 -36.91%
  QoQ % -15.11% -15.76% -17.91% -5.19% -1.85% -8.09% -
  Horiz. % 50.21% 59.15% 70.21% 85.53% 90.21% 91.91% 100.00%
P/EPS -126.74 -34.34 -63.55 -179.91 294.48 38.70 136.58 -
  QoQ % -269.07% 45.96% 64.68% -161.09% 660.93% -71.66% -
  Horiz. % -92.80% -25.14% -46.53% -131.73% 215.61% 28.34% 100.00%
EY -0.79 -2.91 -1.57 -0.56 0.34 2.58 0.73 -
  QoQ % 72.85% -85.35% -180.36% -264.71% -86.82% 253.42% -
  Horiz. % -108.22% -398.63% -215.07% -76.71% 46.58% 353.42% 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 0.92 0.97 1.07 1.21 1.16 1.22 1.36 -22.99%
  QoQ % -5.15% -9.35% -11.57% 4.31% -4.92% -10.29% -
  Horiz. % 67.65% 71.32% 78.68% 88.97% 85.29% 89.71% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers