[GREENYB] QoQ Annualized Quarter Result on 31-Jul-2014 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- -10.63%
YoY- 23.78%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 38,841 31,564 28,208 51,729 51,992 49,272 35,484 6.22%
PBT 4,920 3,220 480 8,857 9,890 9,840 4,312 9.21%
Tax -1,369 -960 -240 -2,366 -2,628 -2,690 -1,268 5.25%
NP 3,550 2,260 240 6,491 7,262 7,150 3,044 10.82%
-
NP to SH 3,550 2,260 240 6,491 7,262 7,150 3,044 10.82%
-
Tax Rate 27.83% 29.81% 50.00% 26.71% 26.57% 27.34% 29.41% -
Total Cost 35,290 29,304 27,968 45,238 44,729 42,122 32,440 5.79%
-
Net Worth 55,534 53,999 56,535 56,565 55,400 64,578 54,065 1.80%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - 266 - - - - -
Div Payout % - - 111.25% - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 55,534 53,999 56,535 56,565 55,400 64,578 54,065 1.80%
NOSH 333,740 333,740 333,740 334,308 333,740 333,740 333,740 0.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 9.14% 7.16% 0.85% 12.55% 13.97% 14.51% 8.58% -
ROE 6.39% 4.19% 0.42% 11.48% 13.11% 11.07% 5.63% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 11.64 9.46 8.45 15.47 15.58 14.76 10.63 6.25%
EPS 1.07 0.68 0.08 1.95 2.17 2.14 0.92 10.62%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.1664 0.1618 0.1694 0.1692 0.166 0.1935 0.162 1.80%
Adjusted Per Share Value based on latest NOSH - 333,740
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 7.16 5.82 5.20 9.54 9.59 9.09 6.54 6.24%
EPS 0.65 0.42 0.04 1.20 1.34 1.32 0.56 10.47%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.1024 0.0996 0.1043 0.1043 0.1022 0.1191 0.0997 1.80%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.27 0.325 0.455 0.335 0.25 0.205 0.20 -
P/RPS 2.32 3.44 5.38 2.17 1.60 1.39 1.88 15.09%
P/EPS 25.38 47.99 632.72 17.25 11.49 9.57 21.93 10.26%
EY 3.94 2.08 0.16 5.80 8.70 10.45 4.56 -9.30%
DY 0.00 0.00 0.18 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 2.01 2.69 1.98 1.51 1.06 1.23 20.21%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 25/06/15 19/03/15 23/12/14 29/09/14 24/06/14 24/03/14 18/12/13 -
Price 0.215 0.29 0.345 0.44 0.285 0.24 0.235 -
P/RPS 1.85 3.07 4.08 2.84 1.83 1.63 2.21 -11.20%
P/EPS 20.21 42.83 479.75 22.66 13.10 11.20 25.77 -14.99%
EY 4.95 2.34 0.21 4.41 7.64 8.93 3.88 17.68%
DY 0.00 0.00 0.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.79 2.04 2.60 1.72 1.24 1.45 -7.51%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment