Highlights

[GREENYB] YoY Quarter Result on 2017-07-31 [#4]

Stock [GREENYB]: GREENYIELD BHD
Announcement Date 26-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Jul-2017  [#4]
Profit Trend QoQ -     -285.43%    YoY -     -888.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 10,760 6,671 8,443 15,124 12,777 8,026 12,002 -1.80%
  YoY % 61.30% -20.99% -44.17% 18.37% 59.20% -33.13% -
  Horiz. % 89.65% 55.58% 70.35% 126.01% 106.46% 66.87% 100.00%
PBT -631 -1,738 -599 2,290 1,289 428 1,855 -
  YoY % 63.69% -190.15% -126.16% 77.66% 201.17% -76.93% -
  Horiz. % -34.02% -93.69% -32.29% 123.45% 69.49% 23.07% 100.00%
Tax 22 -31 420 -555 -451 -332 -318 -
  YoY % 170.97% -107.38% 175.68% -23.06% -35.84% -4.40% -
  Horiz. % -6.92% 9.75% -132.08% 174.53% 141.82% 104.40% 100.00%
NP -609 -1,769 -179 1,735 838 96 1,537 -
  YoY % 65.57% -888.27% -110.32% 107.04% 772.92% -93.75% -
  Horiz. % -39.62% -115.09% -11.65% 112.88% 54.52% 6.25% 100.00%
NP to SH -609 -1,769 -179 1,735 838 96 1,537 -
  YoY % 65.57% -888.27% -110.32% 107.04% 772.92% -93.75% -
  Horiz. % -39.62% -115.09% -11.65% 112.88% 54.52% 6.25% 100.00%
Tax Rate - % - % - % 24.24 % 34.99 % 77.57 % 17.14 % -
  YoY % 0.00% 0.00% 0.00% -30.72% -54.89% 352.57% -
  Horiz. % 0.00% 0.00% 0.00% 141.42% 204.14% 452.57% 100.00%
Total Cost 11,369 8,440 8,622 13,389 11,939 7,930 10,465 1.39%
  YoY % 34.70% -2.11% -35.60% 12.15% 50.55% -24.22% -
  Horiz. % 108.64% 80.65% 82.39% 127.94% 114.09% 75.78% 100.00%
Net Worth 54,399 55,868 61,576 57,269 56,235 60,940 51,429 0.94%
  YoY % -2.63% -9.27% 7.52% 1.84% -7.72% 18.49% -
  Horiz. % 105.78% 108.63% 119.73% 111.36% 109.34% 118.49% 100.00%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - 3,337 3,337 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 3,476.46 % 217.14 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,501.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 1,601.02% 100.00%
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 54,399 55,868 61,576 57,269 56,235 60,940 51,429 0.94%
  YoY % -2.63% -9.27% 7.52% 1.84% -7.72% 18.49% -
  Horiz. % 105.78% 108.63% 119.73% 111.36% 109.34% 118.49% 100.00%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -5.66 % -26.52 % -2.12 % 11.47 % 6.56 % 1.20 % 12.81 % -
  YoY % 78.66% -1,150.94% -118.48% 74.85% 446.67% -90.63% -
  Horiz. % -44.18% -207.03% -16.55% 89.54% 51.21% 9.37% 100.00%
ROE -1.12 % -3.17 % -0.29 % 3.03 % 1.49 % 0.16 % 2.99 % -
  YoY % 64.67% -993.10% -109.57% 103.36% 831.25% -94.65% -
  Horiz. % -37.46% -106.02% -9.70% 101.34% 49.83% 5.35% 100.00%
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 3.22 2.00 2.36 4.53 3.83 2.40 3.60 -1.84%
  YoY % 61.00% -15.25% -47.90% 18.28% 59.58% -33.33% -
  Horiz. % 89.44% 55.56% 65.56% 125.83% 106.39% 66.67% 100.00%
EPS -0.18 -0.53 -0.05 0.52 0.25 0.03 0.46 -
  YoY % 66.04% -960.00% -109.62% 108.00% 733.33% -93.48% -
  Horiz. % -39.13% -115.22% -10.87% 113.04% 54.35% 6.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.1630 0.1674 0.1720 0.1716 0.1685 0.1826 0.1541 0.94%
  YoY % -2.63% -2.67% 0.23% 1.84% -7.72% 18.49% -
  Horiz. % 105.78% 108.63% 111.62% 111.36% 109.34% 118.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 333,571
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 3.22 2.00 2.36 4.53 3.83 2.40 3.60 -1.84%
  YoY % 61.00% -15.25% -47.90% 18.28% 59.58% -33.33% -
  Horiz. % 89.44% 55.56% 65.56% 125.83% 106.39% 66.67% 100.00%
EPS -0.18 -0.53 -0.05 0.52 0.25 0.03 0.46 -
  YoY % 66.04% -960.00% -109.62% 108.00% 733.33% -93.48% -
  Horiz. % -39.13% -115.22% -10.87% 113.04% 54.35% 6.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.1630 0.1674 0.1720 0.1716 0.1685 0.1826 0.1541 0.94%
  YoY % -2.63% -2.67% 0.23% 1.84% -7.72% 18.49% -
  Horiz. % 105.78% 108.63% 111.62% 111.36% 109.34% 118.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.1600 0.2100 0.2250 0.2550 0.3350 0.1950 0.2200 -
P/RPS 4.96 10.51 9.54 5.63 8.75 8.11 6.12 -3.44%
  YoY % -52.81% 10.17% 69.45% -35.66% 7.89% 32.52% -
  Horiz. % 81.05% 171.73% 155.88% 91.99% 142.97% 132.52% 100.00%
P/EPS -87.68 -39.62 -307.44 49.05 133.42 677.91 47.77 -
  YoY % -121.30% 87.11% -726.79% -63.24% -80.32% 1,319.11% -
  Horiz. % -183.55% -82.94% -643.58% 102.68% 279.30% 1,419.11% 100.00%
EY -1.14 -2.52 -0.33 2.04 0.75 0.15 2.09 -
  YoY % 54.76% -663.64% -116.18% 172.00% 400.00% -92.82% -
  Horiz. % -54.55% -120.57% -15.79% 97.61% 35.89% 7.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.13 4.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 12.75% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 112.75% 100.00%
P/NAPS 0.98 1.25 1.31 1.49 1.99 1.07 1.43 -6.10%
  YoY % -21.60% -4.58% -12.08% -25.13% 85.98% -25.17% -
  Horiz. % 68.53% 87.41% 91.61% 104.20% 139.16% 74.83% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 26/09/17 22/09/16 29/09/15 29/09/14 18/09/13 21/09/12 -
Price 0.1500 0.1950 0.2300 0.2050 0.4400 0.1900 0.2000 -
P/RPS 4.65 9.76 9.75 4.52 11.49 7.90 5.56 -2.93%
  YoY % -52.36% 0.10% 115.71% -60.66% 45.44% 42.09% -
  Horiz. % 83.63% 175.54% 175.36% 81.29% 206.65% 142.09% 100.00%
P/EPS -82.20 -36.79 -314.27 39.43 175.23 660.53 43.43 -
  YoY % -123.43% 88.29% -897.03% -77.50% -73.47% 1,420.91% -
  Horiz. % -189.27% -84.71% -723.62% 90.79% 403.48% 1,520.91% 100.00%
EY -1.22 -2.72 -0.32 2.54 0.57 0.15 2.30 -
  YoY % 55.15% -750.00% -112.60% 345.61% 280.00% -93.48% -
  Horiz. % -53.04% -118.26% -13.91% 110.43% 24.78% 6.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.26 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.20% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.20% 100.00%
P/NAPS 0.92 1.16 1.34 1.19 2.61 1.04 1.30 -5.60%
  YoY % -20.69% -13.43% 12.61% -54.41% 150.96% -20.00% -
  Horiz. % 70.77% 89.23% 103.08% 91.54% 200.77% 80.00% 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.
 


 

189  232  512  1392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.31+0.005 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.125+0.01 
 MNC 0.100.00 
 HSI-C7E 0.225-0.07 
 KNM 0.39+0.015 
 HIBISCS 1.01+0.055 
 ISTONE 0.19-0.01 
 KNM-WB 0.195+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers