Highlights

[GREENYB] YoY Annualized 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 -     -96.30%    YoY -     -92.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 37,060 26,824 31,420 28,208 35,484 47,144 54,300 -6.16%
  YoY % 38.16% -14.63% 11.39% -20.51% -24.73% -13.18% -
  Horiz. % 68.25% 49.40% 57.86% 51.95% 65.35% 86.82% 100.00%
PBT -2,264 796 4,476 480 4,312 9,332 11,920 -
  YoY % -384.42% -82.22% 832.50% -88.87% -53.79% -21.71% -
  Horiz. % -18.99% 6.68% 37.55% 4.03% 36.17% 78.29% 100.00%
Tax -8 -700 -1,800 -240 -1,268 -2,440 -3,136 -63.00%
  YoY % 98.86% 61.11% -650.00% 81.07% 48.03% 22.19% -
  Horiz. % 0.26% 22.32% 57.40% 7.65% 40.43% 77.81% 100.00%
NP -2,272 96 2,676 240 3,044 6,892 8,784 -
  YoY % -2,466.67% -96.41% 1,015.00% -92.12% -55.83% -21.54% -
  Horiz. % -25.87% 1.09% 30.46% 2.73% 34.65% 78.46% 100.00%
NP to SH -2,272 96 2,676 240 3,044 6,892 8,784 -
  YoY % -2,466.67% -96.41% 1,015.00% -92.12% -55.83% -21.54% -
  Horiz. % -25.87% 1.09% 30.46% 2.73% 34.65% 78.46% 100.00%
Tax Rate - % 87.94 % 40.21 % 50.00 % 29.41 % 26.15 % 26.31 % -
  YoY % 0.00% 118.70% -19.58% 70.01% 12.47% -0.61% -
  Horiz. % 0.00% 334.25% 152.83% 190.04% 111.78% 99.39% 100.00%
Total Cost 39,332 26,728 28,744 27,968 32,440 40,252 45,516 -2.40%
  YoY % 47.16% -7.01% 2.77% -13.79% -19.41% -11.57% -
  Horiz. % 86.41% 58.72% 63.15% 61.45% 71.27% 88.43% 100.00%
Net Worth 55,067 57,436 58,004 56,535 54,065 53,131 48,528 2.13%
  YoY % -4.13% -0.98% 2.60% 4.57% 1.76% 9.49% -
  Horiz. % 113.47% 118.36% 119.53% 116.50% 111.41% 109.49% 100.00%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - 266 - - - -
  YoY % 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 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 55,067 57,436 58,004 56,535 54,065 53,131 48,528 2.13%
  YoY % -4.13% -0.98% 2.60% 4.57% 1.76% 9.49% -
  Horiz. % 113.47% 118.36% 119.53% 116.50% 111.41% 109.49% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 166,363 12.29%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.61% -
  Horiz. % 200.61% 200.61% 200.61% 200.61% 200.61% 200.61% 100.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin -6.13 % 0.36 % 8.52 % 0.85 % 8.58 % 14.62 % 16.18 % -
  YoY % -1,802.78% -95.77% 902.35% -90.09% -41.31% -9.64% -
  Horiz. % -37.89% 2.22% 52.66% 5.25% 53.03% 90.36% 100.00%
ROE -4.13 % 0.17 % 4.61 % 0.42 % 5.63 % 12.97 % 18.10 % -
  YoY % -2,529.41% -96.31% 997.62% -92.54% -56.59% -28.34% -
  Horiz. % -22.82% 0.94% 25.47% 2.32% 31.10% 71.66% 100.00%
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 11.10 8.04 9.41 8.45 10.63 14.13 32.64 -16.44%
  YoY % 38.06% -14.56% 11.36% -20.51% -24.77% -56.71% -
  Horiz. % 34.01% 24.63% 28.83% 25.89% 32.57% 43.29% 100.00%
EPS -0.68 0.04 0.80 0.08 0.92 2.08 5.28 -
  YoY % -1,800.00% -95.00% 900.00% -91.30% -55.77% -60.61% -
  Horiz. % -12.88% 0.76% 15.15% 1.52% 17.42% 39.39% 100.00%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1650 0.1721 0.1738 0.1694 0.1620 0.1592 0.2917 -9.05%
  YoY % -4.13% -0.98% 2.60% 4.57% 1.76% -45.42% -
  Horiz. % 56.56% 59.00% 59.58% 58.07% 55.54% 54.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 11.10 8.04 9.41 8.45 10.63 14.13 16.27 -6.17%
  YoY % 38.06% -14.56% 11.36% -20.51% -24.77% -13.15% -
  Horiz. % 68.22% 49.42% 57.84% 51.94% 65.33% 86.85% 100.00%
EPS -0.68 0.04 0.80 0.08 0.92 2.08 2.63 -
  YoY % -1,800.00% -95.00% 900.00% -91.30% -55.77% -20.91% -
  Horiz. % -25.86% 1.52% 30.42% 3.04% 34.98% 79.09% 100.00%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1650 0.1721 0.1738 0.1694 0.1620 0.1592 0.1454 2.13%
  YoY % -4.13% -0.98% 2.60% 4.57% 1.76% 9.49% -
  Horiz. % 113.48% 118.36% 119.53% 116.51% 111.42% 109.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.2150 0.2150 0.2250 0.4550 0.2000 0.2500 0.2200 -
P/RPS 1.94 2.67 2.39 5.38 1.88 1.77 0.67 19.37%
  YoY % -27.34% 11.72% -55.58% 186.17% 6.21% 164.18% -
  Horiz. % 289.55% 398.51% 356.72% 802.99% 280.60% 264.18% 100.00%
P/EPS -31.58 747.44 28.06 632.72 21.93 12.11 4.17 -
  YoY % -104.23% 2,563.72% -95.57% 2,785.18% 81.09% 190.41% -
  Horiz. % -757.31% 17,924.22% 672.90% 15,173.14% 525.90% 290.41% 100.00%
EY -3.17 0.13 3.56 0.16 4.56 8.26 24.00 -
  YoY % -2,538.46% -96.35% 2,125.00% -96.49% -44.79% -65.58% -
  Horiz. % -13.21% 0.54% 14.83% 0.67% 19.00% 34.42% 100.00%
DY 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.30 1.25 1.29 2.69 1.23 1.57 0.75 9.59%
  YoY % 4.00% -3.10% -52.04% 118.70% -21.66% 109.33% -
  Horiz. % 173.33% 166.67% 172.00% 358.67% 164.00% 209.33% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 20/12/17 20/12/16 21/12/15 23/12/14 18/12/13 20/12/12 23/12/11 -
Price 0.2000 0.2300 0.2200 0.3450 0.2350 0.2200 0.2000 -
P/RPS 1.80 2.86 2.34 4.08 2.21 1.56 0.61 19.74%
  YoY % -37.06% 22.22% -42.65% 84.62% 41.67% 155.74% -
  Horiz. % 295.08% 468.85% 383.61% 668.85% 362.30% 255.74% 100.00%
P/EPS -29.38 799.59 27.44 479.75 25.77 10.65 3.79 -
  YoY % -103.67% 2,813.96% -94.28% 1,761.66% 141.97% 181.00% -
  Horiz. % -775.20% 21,097.36% 724.01% 12,658.31% 679.95% 281.00% 100.00%
EY -3.40 0.13 3.64 0.21 3.88 9.39 26.40 -
  YoY % -2,715.38% -96.43% 1,633.33% -94.59% -58.68% -64.43% -
  Horiz. % -12.88% 0.49% 13.79% 0.80% 14.70% 35.57% 100.00%
DY 0.00 0.00 0.00 0.23 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.21 1.34 1.27 2.04 1.45 1.38 0.69 9.80%
  YoY % -9.70% 5.51% -37.75% 40.69% 5.07% 100.00% -
  Horiz. % 175.36% 194.20% 184.06% 295.65% 210.14% 200.00% 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.
 


 

310  340  575  1107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.015+0.005 
 HSI-H6S 0.21+0.01 
 HSI-H8B 0.40+0.015 
 IKHMAS 0.13+0.005 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.015 
 VSOLAR 0.090.00 
 FGV 0.92+0.025 
 HSI-C7F 0.325-0.02 
Partners & Brokers