[GREENYB] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 58.75%
YoY- 2352.81%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 16,846 9,679 8,810 10,548 12,331 8,854 4,074 156.95%
PBT 2,506 852 1,571 2,614 1,716 1,543 3,716 -23.04%
Tax -1,044 -108 -409 -609 -453 -138 -879 12.11%
NP 1,462 744 1,162 2,005 1,263 1,405 2,837 -35.64%
-
NP to SH 1,462 744 1,162 2,005 1,263 1,405 2,837 -35.64%
-
Tax Rate 41.66% 12.68% 26.03% 23.30% 26.40% 8.94% 23.65% -
Total Cost 15,384 8,935 7,648 8,543 11,068 7,449 1,237 434.32%
-
Net Worth 65,079 63,410 62,743 61,408 59,405 58,070 56,735 9.55%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 65,079 63,410 62,743 61,408 59,405 58,070 56,735 9.55%
NOSH 333,740 333,740 333,740 333,740 333,740 333,740 333,740 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.68% 7.69% 13.19% 19.01% 10.24% 15.87% 69.64% -
ROE 2.25% 1.17% 1.85% 3.27% 2.13% 2.42% 5.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.05 2.90 2.64 3.16 3.69 2.65 1.22 157.13%
EPS 0.44 0.22 0.35 0.60 0.38 0.42 0.85 -35.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.195 0.19 0.188 0.184 0.178 0.174 0.17 9.55%
Adjusted Per Share Value based on latest NOSH - 333,740
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.97 1.71 1.56 1.86 2.18 1.56 0.72 156.54%
EPS 0.26 0.13 0.21 0.35 0.22 0.25 0.50 -35.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1149 0.112 0.1108 0.1084 0.1049 0.1025 0.1002 9.52%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.275 0.29 0.265 0.225 0.19 0.16 0.11 -
P/RPS 5.45 10.00 10.04 7.12 5.14 6.03 9.01 -28.41%
P/EPS 62.78 130.09 76.11 37.45 50.21 38.01 12.94 185.76%
EY 1.59 0.77 1.31 2.67 1.99 2.63 7.73 -65.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.53 1.41 1.22 1.07 0.92 0.65 67.33%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 26/08/20 -
Price 0.285 0.29 0.33 0.225 0.225 0.19 0.18 -
P/RPS 5.65 10.00 12.50 7.12 6.09 7.16 14.75 -47.16%
P/EPS 65.06 130.09 94.78 37.45 59.45 45.13 21.17 110.94%
EY 1.54 0.77 1.06 2.67 1.68 2.22 4.72 -52.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.53 1.76 1.22 1.26 1.09 1.06 23.72%

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