Highlights

[GREENYB] YoY Cumulative Quarter Result on 2011-10-31 [#1]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 23-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2012
Quarter 31-Oct-2011  [#1]
Profit Trend QoQ -     -70.22%    YoY -     179.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 7,052 8,871 11,786 13,575 8,024 4,418 4,364 8.32%
  YoY % -20.51% -24.73% -13.18% 69.18% 81.62% 1.24% -
  Horiz. % 161.59% 203.28% 270.07% 311.07% 183.87% 101.24% 100.00%
PBT 120 1,078 2,333 2,980 1,115 446 866 -28.05%
  YoY % -88.87% -53.79% -21.71% 167.26% 150.00% -48.50% -
  Horiz. % 13.86% 124.48% 269.40% 344.11% 128.75% 51.50% 100.00%
Tax -60 -317 -610 -784 -329 -137 -241 -20.68%
  YoY % 81.07% 48.03% 22.19% -138.30% -140.15% 43.15% -
  Horiz. % 24.90% 131.54% 253.11% 325.31% 136.51% 56.85% 100.00%
NP 60 761 1,723 2,196 786 309 625 -32.32%
  YoY % -92.12% -55.83% -21.54% 179.39% 154.37% -50.56% -
  Horiz. % 9.60% 121.76% 275.68% 351.36% 125.76% 49.44% 100.00%
NP to SH 60 761 1,723 2,196 786 309 625 -32.32%
  YoY % -92.12% -55.83% -21.54% 179.39% 154.37% -50.56% -
  Horiz. % 9.60% 121.76% 275.68% 351.36% 125.76% 49.44% 100.00%
Tax Rate 50.00 % 29.41 % 26.15 % 26.31 % 29.51 % 30.72 % 27.83 % 10.25%
  YoY % 70.01% 12.47% -0.61% -10.84% -3.94% 10.38% -
  Horiz. % 179.66% 105.68% 93.96% 94.54% 106.04% 110.38% 100.00%
Total Cost 6,992 8,110 10,063 11,379 7,238 4,109 3,739 10.99%
  YoY % -13.79% -19.41% -11.57% 57.21% 76.15% 9.90% -
  Horiz. % 187.00% 216.90% 269.14% 304.33% 193.58% 109.90% 100.00%
Net Worth 56,535 54,065 53,131 48,528 42,525 36,982 36,661 7.48%
  YoY % 4.57% 1.76% 9.49% 14.11% 14.99% 0.88% -
  Horiz. % 154.21% 147.47% 144.93% 132.37% 116.00% 100.88% 100.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 66 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 111.25 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 56,535 54,065 53,131 48,528 42,525 36,982 36,661 7.48%
  YoY % 4.57% 1.76% 9.49% 14.11% 14.99% 0.88% -
  Horiz. % 154.21% 147.47% 144.93% 132.37% 116.00% 100.88% 100.00%
NOSH 333,740 333,740 333,740 166,363 163,750 162,631 164,473 12.51%
  YoY % 0.00% 0.00% 100.61% 1.60% 0.69% -1.12% -
  Horiz. % 202.91% 202.91% 202.91% 101.15% 99.56% 98.88% 100.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 0.85 % 8.58 % 14.62 % 16.18 % 9.80 % 6.99 % 14.32 % -37.53%
  YoY % -90.09% -41.31% -9.64% 65.10% 40.20% -51.19% -
  Horiz. % 5.94% 59.92% 102.09% 112.99% 68.44% 48.81% 100.00%
ROE 0.11 % 1.41 % 3.24 % 4.53 % 1.85 % 0.84 % 1.70 % -36.63%
  YoY % -92.20% -56.48% -28.48% 144.86% 120.24% -50.59% -
  Horiz. % 6.47% 82.94% 190.59% 266.47% 108.82% 49.41% 100.00%
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 2.11 2.66 3.53 8.16 4.90 2.72 2.65 -3.72%
  YoY % -20.68% -24.65% -56.74% 66.53% 80.15% 2.64% -
  Horiz. % 79.62% 100.38% 133.21% 307.92% 184.91% 102.64% 100.00%
EPS 0.02 0.23 0.52 1.32 0.48 0.19 0.38 -38.77%
  YoY % -91.30% -55.77% -60.61% 175.00% 152.63% -50.00% -
  Horiz. % 5.26% 60.53% 136.84% 347.37% 126.32% 50.00% 100.00%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1694 0.1620 0.1592 0.2917 0.2597 0.2274 0.2229 -4.47%
  YoY % 4.57% 1.76% -45.42% 12.32% 14.20% 2.02% -
  Horiz. % 76.00% 72.68% 71.42% 130.87% 116.51% 102.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,740
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 2.11 2.66 3.53 4.07 2.40 1.32 1.31 8.26%
  YoY % -20.68% -24.65% -13.27% 69.58% 81.82% 0.76% -
  Horiz. % 161.07% 203.05% 269.47% 310.69% 183.21% 100.76% 100.00%
EPS 0.02 0.23 0.52 0.66 0.24 0.09 0.19 -31.27%
  YoY % -91.30% -55.77% -21.21% 175.00% 166.67% -52.63% -
  Horiz. % 10.53% 121.05% 273.68% 347.37% 126.32% 47.37% 100.00%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1694 0.1620 0.1592 0.1454 0.1274 0.1108 0.1098 7.49%
  YoY % 4.57% 1.76% 9.49% 14.13% 14.98% 0.91% -
  Horiz. % 154.28% 147.54% 144.99% 132.42% 116.03% 100.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.4550 0.2000 0.2500 0.2200 0.1600 0.1200 0.1000 -
P/RPS 21.53 7.52 7.08 2.70 3.27 4.42 3.77 33.68%
  YoY % 186.30% 6.21% 162.22% -17.43% -26.02% 17.24% -
  Horiz. % 571.09% 199.47% 187.80% 71.62% 86.74% 117.24% 100.00%
P/EPS 2,530.86 87.71 48.42 16.67 33.33 63.16 26.32 113.97%
  YoY % 2,785.49% 81.14% 190.46% -49.99% -47.23% 139.97% -
  Horiz. % 9,615.73% 333.24% 183.97% 63.34% 126.63% 239.97% 100.00%
EY 0.04 1.14 2.07 6.00 3.00 1.58 3.80 -53.17%
  YoY % -96.49% -44.93% -65.50% 100.00% 89.87% -58.42% -
  Horiz. % 1.05% 30.00% 54.47% 157.89% 78.95% 41.58% 100.00%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 2.69 1.23 1.57 0.75 0.62 0.53 0.45 34.70%
  YoY % 118.70% -21.66% 109.33% 20.97% 16.98% 17.78% -
  Horiz. % 597.78% 273.33% 348.89% 166.67% 137.78% 117.78% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 23/12/14 18/12/13 20/12/12 23/12/11 23/12/10 22/12/09 22/12/08 -
Price 0.3450 0.2350 0.2200 0.2000 0.1900 0.1200 0.1000 -
P/RPS 16.33 8.84 6.23 2.45 3.88 4.42 3.77 27.66%
  YoY % 84.73% 41.89% 154.29% -36.86% -12.22% 17.24% -
  Horiz. % 433.16% 234.48% 165.25% 64.99% 102.92% 117.24% 100.00%
P/EPS 1,919.00 103.06 42.61 15.15 39.58 63.16 26.32 104.33%
  YoY % 1,762.02% 141.87% 181.25% -61.72% -37.33% 139.97% -
  Horiz. % 7,291.03% 391.57% 161.89% 57.56% 150.38% 239.97% 100.00%
EY 0.05 0.97 2.35 6.60 2.53 1.58 3.80 -51.40%
  YoY % -94.85% -58.72% -64.39% 160.87% 60.13% -58.42% -
  Horiz. % 1.32% 25.53% 61.84% 173.68% 66.58% 41.58% 100.00%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 2.04 1.45 1.38 0.69 0.73 0.53 0.45 28.63%
  YoY % 40.69% 5.07% 100.00% -5.48% 37.74% 17.78% -
  Horiz. % 453.33% 322.22% 306.67% 153.33% 162.22% 117.78% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

451  388  540 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.040.00 
 AT 0.0650.00 
 HWATAI 1.07+0.295 
 ECOFIRS-WD 0.06+0.045 
 SERSOL 0.50+0.01 
 ARTRONIQ 0.435+0.03 
 SAUDEE 0.140.00 
 PUC 0.180.00 
 KANGER 0.06-0.01 
 SERSOL-WA 0.300.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Investors should ask OTB these questions - Koon Yew Yin Koon Yew Yin's Blog
2. Patience is the key to successful investing - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief - Multiple headwinds to dampen sentiment HLBank Research Highlights
4. 【行家论股/视频】启顺造纸 税务激励业绩达标 南洋行家论股
5. 陸港股匯崩跌 反壟斷風暴vs. 恒大垃圾信評 20210727《楊世光在金錢爆》第2677集 - 楊世光在金錢爆 Good Articles to Share
6. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 8 – HWA TAI / 8478 /saya mesti mencari satu lagi permata " Hwa tai /8478 " SEE_Research
7. Cypark资源试叩1.06令吉/敏源 南洋行家论股
8. China's Sinopharm Covid-19 vaccine could soon be available in Singapore Good Articles to Share
PARTNERS & BROKERS