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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
3. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
7. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
8. TRADING THROUGH THE PANDEMIC The Alpha Trader
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS