[GREENYB] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -102.99%
YoY- -150.03%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 39,055 28,978 18,871 15,826 56,869 45,647 30,416 18.08%
PBT -12,731 -8,190 -5,154 -1,096 34,270 7,094 5,134 -
Tax 462 -160 -160 -340 -1,827 -2,282 -1,519 -
NP -12,269 -8,350 -5,314 -1,436 32,443 4,812 3,615 -
-
NP to SH -9,994 -6,476 -4,139 -976 32,678 4,812 3,615 -
-
Tax Rate - - - - 5.33% 32.17% 29.59% -
Total Cost 51,324 37,328 24,185 17,262 24,426 40,835 26,801 54.02%
-
Net Worth 137,795 139,259 142,134 145,496 188,879 70,085 68,082 59.79%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - 1,626 1,001 1,001 -
Div Payout % - - - - 4.98% 20.81% 27.70% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 137,795 139,259 142,134 145,496 188,879 70,085 68,082 59.79%
NOSH 542,289 542,289 542,289 542,289 542,289 333,740 333,740 38.09%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -31.41% -28.81% -28.16% -9.07% 57.05% 10.54% 11.89% -
ROE -7.25% -4.65% -2.91% -0.67% 17.30% 6.87% 5.31% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 7.20 5.34 3.48 2.92 10.49 13.68 9.11 -14.48%
EPS -1.84 -1.19 -0.76 -0.25 6.03 1.44 1.08 -
DPS 0.00 0.00 0.00 0.00 0.30 0.30 0.30 -
NAPS 0.2541 0.2568 0.2621 0.2683 0.3483 0.21 0.204 15.72%
Adjusted Per Share Value based on latest NOSH - 542,289
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 7.20 5.34 3.48 2.92 10.49 8.42 5.61 18.04%
EPS -1.84 -1.19 -0.76 -0.25 6.03 0.89 0.67 -
DPS 0.00 0.00 0.00 0.00 0.30 0.18 0.18 -
NAPS 0.2541 0.2568 0.2621 0.2683 0.3483 0.1292 0.1255 59.83%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.20 0.185 0.20 0.23 0.20 0.20 0.265 -
P/RPS 2.78 3.46 5.75 7.88 1.91 1.46 2.91 -2.99%
P/EPS -10.85 -15.49 -26.20 -127.79 3.32 13.87 24.47 -
EY -9.21 -6.46 -3.82 -0.78 30.13 7.21 4.09 -
DY 0.00 0.00 0.00 0.00 1.50 1.50 1.13 -
P/NAPS 0.79 0.72 0.76 0.86 0.57 0.95 1.30 -28.19%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 24/11/23 29/08/23 30/08/23 27/02/23 25/11/22 25/08/22 -
Price 0.175 0.205 0.19 0.19 0.24 0.21 0.235 -
P/RPS 2.43 3.84 5.46 6.51 2.29 1.54 2.58 -3.90%
P/EPS -9.50 -17.17 -24.89 -105.57 3.98 14.56 21.70 -
EY -10.53 -5.83 -4.02 -0.95 25.11 6.87 4.61 -
DY 0.00 0.00 0.00 0.00 1.25 1.43 1.28 -
P/NAPS 0.69 0.80 0.72 0.71 0.69 1.00 1.15 -28.79%

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