Highlights

[GREENYB] YoY 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 -     -92.84%    YoY -     -92.12%
Quarter Report


View:


Show?  YoY % Horiz. %

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 9,265 6,706 7,855 7,052 8,871 11,786 13,575 -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 -566 199 1,119 120 1,078 2,333 2,980 -
  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 -2 -175 -450 -60 -317 -610 -784 -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 -568 24 669 60 761 1,723 2,196 -
  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 -568 24 669 60 761 1,723 2,196 -
  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 9,833 6,682 7,186 6,992 8,110 10,063 11,379 -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 - - - 66 - - - -
  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 -1.03 % 0.04 % 1.15 % 0.11 % 1.41 % 3.24 % 4.53 % -
  YoY % -2,675.00% -96.52% 945.45% -92.20% -56.48% -28.48% -
  Horiz. % -22.74% 0.88% 25.39% 2.43% 31.13% 71.52% 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 2.78 2.01 2.35 2.11 2.66 3.53 8.16 -16.41%
  YoY % 38.31% -14.47% 11.37% -20.68% -24.65% -56.74% -
  Horiz. % 34.07% 24.63% 28.80% 25.86% 32.60% 43.26% 100.00%
EPS -0.17 0.01 0.20 0.02 0.23 0.52 1.32 -
  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 0.02 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 2.78 2.01 2.35 2.11 2.66 3.53 4.07 -6.15%
  YoY % 38.31% -14.47% 11.37% -20.68% -24.65% -13.27% -
  Horiz. % 68.30% 49.39% 57.74% 51.84% 65.36% 86.73% 100.00%
EPS -0.17 0.01 0.20 0.02 0.23 0.52 0.66 -
  YoY % -1,800.00% -95.00% 900.00% -91.30% -55.77% -21.21% -
  Horiz. % -25.76% 1.52% 30.30% 3.03% 34.85% 78.79% 100.00%
DPS 0.00 0.00 0.00 0.02 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 7.74 10.70 9.56 21.53 7.52 7.08 2.70 19.17%
  YoY % -27.66% 11.92% -55.60% 186.30% 6.21% 162.22% -
  Horiz. % 286.67% 396.30% 354.07% 797.41% 278.52% 262.22% 100.00%
P/EPS -126.33 2,989.75 112.24 2,530.86 87.71 48.42 16.67 -
  YoY % -104.23% 2,563.71% -95.57% 2,785.49% 81.14% 190.46% -
  Horiz. % -757.83% 17,934.91% 673.31% 15,182.12% 526.15% 290.46% 100.00%
EY -0.79 0.03 0.89 0.04 1.14 2.07 6.00 -
  YoY % -2,733.33% -96.63% 2,125.00% -96.49% -44.93% -65.50% -
  Horiz. % -13.17% 0.50% 14.83% 0.67% 19.00% 34.50% 100.00%
DY 0.00 0.00 0.00 0.04 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 7.20 11.45 9.35 16.33 8.84 6.23 2.45 19.66%
  YoY % -37.12% 22.46% -42.74% 84.73% 41.89% 154.29% -
  Horiz. % 293.88% 467.35% 381.63% 666.53% 360.82% 254.29% 100.00%
P/EPS -117.51 3,198.34 109.75 1,919.00 103.06 42.61 15.15 -
  YoY % -103.67% 2,814.21% -94.28% 1,762.02% 141.87% 181.25% -
  Horiz. % -775.64% 21,111.16% 724.42% 12,666.67% 680.26% 281.25% 100.00%
EY -0.85 0.03 0.91 0.05 0.97 2.35 6.60 -
  YoY % -2,933.33% -96.70% 1,720.00% -94.85% -58.72% -64.39% -
  Horiz. % -12.88% 0.45% 13.79% 0.76% 14.70% 35.61% 100.00%
DY 0.00 0.00 0.00 0.06 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.8450.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. [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
4. 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
5. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
8. 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?(Part 2) Ten Ninety
Partners & Brokers