Highlights

[GREENYB] YoY Annualized 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 -     -41.95%    YoY -     -55.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 26,824 31,420 28,208 35,484 47,144 54,300 32,096 -2.94%
  YoY % -14.63% 11.39% -20.51% -24.73% -13.18% 69.18% -
  Horiz. % 83.57% 97.89% 87.89% 110.56% 146.88% 169.18% 100.00%
PBT 796 4,476 480 4,312 9,332 11,920 4,460 -24.95%
  YoY % -82.22% 832.50% -88.87% -53.79% -21.71% 167.26% -
  Horiz. % 17.85% 100.36% 10.76% 96.68% 209.24% 267.26% 100.00%
Tax -700 -1,800 -240 -1,268 -2,440 -3,136 -1,316 -9.98%
  YoY % 61.11% -650.00% 81.07% 48.03% 22.19% -138.30% -
  Horiz. % 53.19% 136.78% 18.24% 96.35% 185.41% 238.30% 100.00%
NP 96 2,676 240 3,044 6,892 8,784 3,144 -44.06%
  YoY % -96.41% 1,015.00% -92.12% -55.83% -21.54% 179.39% -
  Horiz. % 3.05% 85.11% 7.63% 96.82% 219.21% 279.39% 100.00%
NP to SH 96 2,676 240 3,044 6,892 8,784 3,144 -44.06%
  YoY % -96.41% 1,015.00% -92.12% -55.83% -21.54% 179.39% -
  Horiz. % 3.05% 85.11% 7.63% 96.82% 219.21% 279.39% 100.00%
Tax Rate 87.94 % 40.21 % 50.00 % 29.41 % 26.15 % 26.31 % 29.51 % 19.94%
  YoY % 118.70% -19.58% 70.01% 12.47% -0.61% -10.84% -
  Horiz. % 298.00% 136.26% 169.43% 99.66% 88.61% 89.16% 100.00%
Total Cost 26,728 28,744 27,968 32,440 40,252 45,516 28,952 -1.32%
  YoY % -7.01% 2.77% -13.79% -19.41% -11.57% 57.21% -
  Horiz. % 92.32% 99.28% 96.60% 112.05% 139.03% 157.21% 100.00%
Net Worth 57,436 58,004 56,535 54,065 53,131 48,528 42,525 5.13%
  YoY % -0.98% 2.60% 4.57% 1.76% 9.49% 14.11% -
  Horiz. % 135.06% 136.40% 132.94% 127.14% 124.94% 114.11% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - 266 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 111.25 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 57,436 58,004 56,535 54,065 53,131 48,528 42,525 5.13%
  YoY % -0.98% 2.60% 4.57% 1.76% 9.49% 14.11% -
  Horiz. % 135.06% 136.40% 132.94% 127.14% 124.94% 114.11% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 166,363 163,750 12.59%
  YoY % 0.00% 0.00% 0.00% 0.00% 100.61% 1.60% -
  Horiz. % 203.81% 203.81% 203.81% 203.81% 203.81% 101.60% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 0.36 % 8.52 % 0.85 % 8.58 % 14.62 % 16.18 % 9.80 % -42.31%
  YoY % -95.77% 902.35% -90.09% -41.31% -9.64% 65.10% -
  Horiz. % 3.67% 86.94% 8.67% 87.55% 149.18% 165.10% 100.00%
ROE 0.17 % 4.61 % 0.42 % 5.63 % 12.97 % 18.10 % 7.39 % -46.64%
  YoY % -96.31% 997.62% -92.54% -56.59% -28.34% 144.93% -
  Horiz. % 2.30% 62.38% 5.68% 76.18% 175.51% 244.93% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 8.04 9.41 8.45 10.63 14.13 32.64 19.60 -13.79%
  YoY % -14.56% 11.36% -20.51% -24.77% -56.71% 66.53% -
  Horiz. % 41.02% 48.01% 43.11% 54.23% 72.09% 166.53% 100.00%
EPS 0.04 0.80 0.08 0.92 2.08 5.28 1.92 -47.51%
  YoY % -95.00% 900.00% -91.30% -55.77% -60.61% 175.00% -
  Horiz. % 2.08% 41.67% 4.17% 47.92% 108.33% 275.00% 100.00%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1721 0.1738 0.1694 0.1620 0.1592 0.2917 0.2597 -6.62%
  YoY % -0.98% 2.60% 4.57% 1.76% -45.42% 12.32% -
  Horiz. % 66.27% 66.92% 65.23% 62.38% 61.30% 112.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 8.04 9.41 8.45 10.63 14.13 16.27 9.62 -2.94%
  YoY % -14.56% 11.36% -20.51% -24.77% -13.15% 69.13% -
  Horiz. % 83.58% 97.82% 87.84% 110.50% 146.88% 169.13% 100.00%
EPS 0.04 0.80 0.08 0.92 2.08 2.63 0.94 -40.89%
  YoY % -95.00% 900.00% -91.30% -55.77% -20.91% 179.79% -
  Horiz. % 4.26% 85.11% 8.51% 97.87% 221.28% 279.79% 100.00%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1721 0.1738 0.1694 0.1620 0.1592 0.1454 0.1274 5.14%
  YoY % -0.98% 2.60% 4.57% 1.76% 9.49% 14.13% -
  Horiz. % 135.09% 136.42% 132.97% 127.16% 124.96% 114.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.2150 0.2250 0.4550 0.2000 0.2500 0.2200 0.1600 -
P/RPS 2.67 2.39 5.38 1.88 1.77 0.67 0.82 21.72%
  YoY % 11.72% -55.58% 186.17% 6.21% 164.18% -18.29% -
  Horiz. % 325.61% 291.46% 656.10% 229.27% 215.85% 81.71% 100.00%
P/EPS 747.44 28.06 632.72 21.93 12.11 4.17 8.33 111.44%
  YoY % 2,563.72% -95.57% 2,785.18% 81.09% 190.41% -49.94% -
  Horiz. % 8,972.87% 336.85% 7,595.68% 263.27% 145.38% 50.06% 100.00%
EY 0.13 3.56 0.16 4.56 8.26 24.00 12.00 -52.93%
  YoY % -96.35% 2,125.00% -96.49% -44.79% -65.58% 100.00% -
  Horiz. % 1.08% 29.67% 1.33% 38.00% 68.83% 200.00% 100.00%
DY 0.00 0.00 0.18 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.25 1.29 2.69 1.23 1.57 0.75 0.62 12.38%
  YoY % -3.10% -52.04% 118.70% -21.66% 109.33% 20.97% -
  Horiz. % 201.61% 208.06% 433.87% 198.39% 253.23% 120.97% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 20/12/16 21/12/15 23/12/14 18/12/13 20/12/12 23/12/11 23/12/10 -
Price 0.2300 0.2200 0.3450 0.2350 0.2200 0.2000 0.1900 -
P/RPS 2.86 2.34 4.08 2.21 1.56 0.61 0.97 19.73%
  YoY % 22.22% -42.65% 84.62% 41.67% 155.74% -37.11% -
  Horiz. % 294.85% 241.24% 420.62% 227.84% 160.82% 62.89% 100.00%
P/EPS 799.59 27.44 479.75 25.77 10.65 3.79 9.90 107.77%
  YoY % 2,813.96% -94.28% 1,761.66% 141.97% 181.00% -61.72% -
  Horiz. % 8,076.67% 277.17% 4,845.96% 260.30% 107.58% 38.28% 100.00%
EY 0.13 3.64 0.21 3.88 9.39 26.40 10.11 -51.57%
  YoY % -96.43% 1,633.33% -94.59% -58.68% -64.43% 161.13% -
  Horiz. % 1.29% 36.00% 2.08% 38.38% 92.88% 261.13% 100.00%
DY 0.00 0.00 0.23 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.34 1.27 2.04 1.45 1.38 0.69 0.73 10.64%
  YoY % 5.51% -37.75% 40.69% 5.07% 100.00% -5.48% -
  Horiz. % 183.56% 173.97% 279.45% 198.63% 189.04% 94.52% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers