[GREENYB] QoQ Cumulative 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- 19.17%
YoY- 23.78%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 29,131 15,782 7,052 51,729 38,994 24,636 8,871 121.41%
PBT 3,690 1,610 120 8,857 7,418 4,920 1,078 127.64%
Tax -1,027 -480 -60 -2,366 -1,971 -1,345 -317 119.41%
NP 2,663 1,130 60 6,491 5,447 3,575 761 131.02%
-
NP to SH 2,663 1,130 60 6,491 5,447 3,575 761 131.02%
-
Tax Rate 27.83% 29.81% 50.00% 26.71% 26.57% 27.34% 29.41% -
Total Cost 26,468 14,652 6,992 45,238 33,547 21,061 8,110 120.49%
-
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 - - 66 - - - - -
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 4.80% 2.09% 0.11% 11.48% 9.83% 5.54% 1.41% -
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 8.73 4.73 2.11 15.47 11.68 7.38 2.66 121.32%
EPS 0.80 0.34 0.02 1.95 1.63 1.07 0.23 130.09%
DPS 0.00 0.00 0.02 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 5.37 2.91 1.30 9.54 7.19 4.54 1.64 120.98%
EPS 0.49 0.21 0.01 1.20 1.00 0.66 0.14 131.05%
DPS 0.00 0.00 0.01 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 3.09 6.87 21.53 2.17 2.14 2.78 7.52 -44.81%
P/EPS 33.84 95.99 2,530.86 17.25 15.32 19.14 87.71 -47.09%
EY 2.96 1.04 0.04 5.80 6.53 5.23 1.14 89.24%
DY 0.00 0.00 0.04 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 2.46 6.13 16.33 2.84 2.44 3.25 8.84 -57.47%
P/EPS 26.94 85.65 1,919.00 22.66 17.46 22.40 103.06 -59.21%
EY 3.71 1.17 0.05 4.41 5.73 4.46 0.97 145.17%
DY 0.00 0.00 0.06 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