[GREENYB] QoQ Annualized Quarter Result on 31-Oct-2015 [#1]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
21-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -39.14%
YoY- 1015.0%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 37,300 38,476 40,350 31,420 44,255 38,841 31,564 11.78%
PBT 3,684 5,710 9,360 4,476 5,979 4,920 3,220 9.39%
Tax -1,075 -1,993 -3,194 -1,800 -1,582 -1,369 -960 7.84%
NP 2,609 3,717 6,166 2,676 4,397 3,550 2,260 10.05%
-
NP to SH 2,609 3,717 6,166 2,676 4,397 3,550 2,260 10.05%
-
Tax Rate 29.18% 34.90% 34.12% 40.21% 26.46% 27.83% 29.81% -
Total Cost 34,691 34,758 34,184 28,744 39,858 35,290 29,304 11.91%
-
Net Worth 57,531 57,503 57,970 58,004 57,160 55,534 53,999 4.31%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 57,531 57,503 57,970 58,004 57,160 55,534 53,999 4.31%
NOSH 333,740 333,740 333,740 333,740 333,106 333,740 333,740 0.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 6.99% 9.66% 15.28% 8.52% 9.94% 9.14% 7.16% -
ROE 4.53% 6.46% 10.64% 4.61% 7.69% 6.39% 4.19% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 11.15 11.53 12.09 9.41 13.29 11.64 9.46 11.59%
EPS 0.78 1.12 1.84 0.80 1.32 1.07 0.68 9.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.172 0.1723 0.1737 0.1738 0.1716 0.1664 0.1618 4.16%
Adjusted Per Share Value based on latest NOSH - 333,740
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 6.59 6.79 7.12 5.55 7.81 6.86 5.57 11.87%
EPS 0.46 0.66 1.09 0.47 0.78 0.63 0.40 9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1016 0.1015 0.1024 0.1024 0.1009 0.0981 0.0953 4.36%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.225 0.255 0.215 0.225 0.255 0.27 0.325 -
P/RPS 2.02 2.21 1.78 2.39 1.92 2.32 3.44 -29.89%
P/EPS 29.79 22.89 11.64 28.06 19.32 25.38 47.99 -27.25%
EY 3.36 4.37 8.59 3.56 5.18 3.94 2.08 37.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.48 1.24 1.29 1.49 1.62 2.01 -24.84%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 22/09/16 21/06/16 25/03/16 21/12/15 29/09/15 25/06/15 19/03/15 -
Price 0.23 0.26 0.235 0.22 0.205 0.215 0.29 -
P/RPS 2.06 2.26 1.94 2.34 1.54 1.85 3.07 -23.37%
P/EPS 30.46 23.34 12.72 27.44 15.53 20.21 42.83 -20.34%
EY 3.28 4.28 7.86 3.64 6.44 4.95 2.34 25.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.51 1.35 1.27 1.19 1.29 1.79 -17.56%

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