Highlights

[GREENYB] YoY Cumulative 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 -     -85.49%    YoY -     -55.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 6,706 7,855 7,052 8,871 11,786 13,575 8,024 -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 199 1,119 120 1,078 2,333 2,980 1,115 -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 -175 -450 -60 -317 -610 -784 -329 -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 24 669 60 761 1,723 2,196 786 -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 24 669 60 761 1,723 2,196 786 -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 6,682 7,186 6,992 8,110 10,063 11,379 7,238 -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 - - 66 - - - - -
  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 0.04 % 1.15 % 0.11 % 1.41 % 3.24 % 4.53 % 1.85 % -47.19%
  YoY % -96.52% 945.45% -92.20% -56.48% -28.48% 144.86% -
  Horiz. % 2.16% 62.16% 5.95% 76.22% 175.14% 244.86% 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 2.01 2.35 2.11 2.66 3.53 8.16 4.90 -13.79%
  YoY % -14.47% 11.37% -20.68% -24.65% -56.74% 66.53% -
  Horiz. % 41.02% 47.96% 43.06% 54.29% 72.04% 166.53% 100.00%
EPS 0.01 0.20 0.02 0.23 0.52 1.32 0.48 -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 0.02 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 2.01 2.35 2.11 2.66 3.53 4.07 2.40 -2.91%
  YoY % -14.47% 11.37% -20.68% -24.65% -13.27% 69.58% -
  Horiz. % 83.75% 97.92% 87.92% 110.83% 147.08% 169.58% 100.00%
EPS 0.01 0.20 0.02 0.23 0.52 0.66 0.24 -41.09%
  YoY % -95.00% 900.00% -91.30% -55.77% -21.21% 175.00% -
  Horiz. % 4.17% 83.33% 8.33% 95.83% 216.67% 275.00% 100.00%
DPS 0.00 0.00 0.02 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 10.70 9.56 21.53 7.52 7.08 2.70 3.27 21.82%
  YoY % 11.92% -55.60% 186.30% 6.21% 162.22% -17.43% -
  Horiz. % 327.22% 292.35% 658.41% 229.97% 216.51% 82.57% 100.00%
P/EPS 2,989.75 112.24 2,530.86 87.71 48.42 16.67 33.33 111.43%
  YoY % 2,563.71% -95.57% 2,785.49% 81.14% 190.46% -49.99% -
  Horiz. % 8,970.15% 336.75% 7,593.34% 263.16% 145.27% 50.01% 100.00%
EY 0.03 0.89 0.04 1.14 2.07 6.00 3.00 -53.55%
  YoY % -96.63% 2,125.00% -96.49% -44.93% -65.50% 100.00% -
  Horiz. % 1.00% 29.67% 1.33% 38.00% 69.00% 200.00% 100.00%
DY 0.00 0.00 0.04 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 11.45 9.35 16.33 8.84 6.23 2.45 3.88 19.75%
  YoY % 22.46% -42.74% 84.73% 41.89% 154.29% -36.86% -
  Horiz. % 295.10% 240.98% 420.88% 227.84% 160.57% 63.14% 100.00%
P/EPS 3,198.34 109.75 1,919.00 103.06 42.61 15.15 39.58 107.79%
  YoY % 2,814.21% -94.28% 1,762.02% 141.87% 181.25% -61.72% -
  Horiz. % 8,080.70% 277.29% 4,848.41% 260.38% 107.66% 38.28% 100.00%
EY 0.03 0.91 0.05 0.97 2.35 6.60 2.53 -52.21%
  YoY % -96.70% 1,720.00% -94.85% -58.72% -64.39% 160.87% -
  Horiz. % 1.19% 35.97% 1.98% 38.34% 92.89% 260.87% 100.00%
DY 0.00 0.00 0.06 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS