[GREENYB] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -14.18%
YoY- 240.93%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 36,322 31,741 39,055 40,200 45,324 57,708 56,869 -25.85%
PBT -10,430 -12,813 -12,730 18,987 23,982 30,545 34,270 -
Tax 622 802 462 295 -468 -1,489 -1,827 -
NP -9,808 -12,011 -12,268 19,282 23,514 29,056 32,443 -
-
NP to SH -8,281 -9,745 -9,994 21,390 24,924 29,751 32,678 -
-
Tax Rate - - - -1.55% 1.95% 4.87% 5.33% -
Total Cost 46,130 43,752 51,323 20,918 21,810 28,652 24,426 52.84%
-
Net Worth 135,680 137,361 137,795 139,259 142,134 145,496 188,879 -19.80%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 135,680 137,361 137,795 139,259 142,134 145,496 188,879 -19.80%
NOSH 542,289 542,289 542,289 542,289 542,289 542,289 542,289 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -27.00% -37.84% -31.41% 47.97% 51.88% 50.35% 57.05% -
ROE -6.10% -7.09% -7.25% 15.36% 17.54% 20.45% 17.30% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 6.70 5.85 7.20 7.41 8.36 10.64 10.49 -25.85%
EPS -1.53 -1.80 -1.84 3.94 4.60 5.49 6.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2502 0.2533 0.2541 0.2568 0.2621 0.2683 0.3483 -19.80%
Adjusted Per Share Value based on latest NOSH - 542,289
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 6.41 5.60 6.90 7.10 8.00 10.19 10.04 -25.87%
EPS -1.46 -1.72 -1.76 3.78 4.40 5.25 5.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2396 0.2425 0.2433 0.2459 0.251 0.2569 0.3335 -19.80%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.245 0.195 0.20 0.185 0.20 0.23 0.20 -
P/RPS 3.66 3.33 2.78 2.50 2.39 2.16 1.91 54.33%
P/EPS -16.04 -10.85 -10.85 4.69 4.35 4.19 3.32 -
EY -6.23 -9.22 -9.21 21.32 22.98 23.85 30.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.77 0.79 0.72 0.76 0.86 0.57 43.56%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 27/05/24 21/02/24 24/11/23 29/08/23 30/08/23 27/02/23 -
Price 0.25 0.225 0.175 0.205 0.19 0.19 0.24 -
P/RPS 3.73 3.84 2.43 2.77 2.27 1.79 2.29 38.47%
P/EPS -16.37 -12.52 -9.50 5.20 4.13 3.46 3.98 -
EY -6.11 -7.99 -10.53 19.24 24.19 28.87 25.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.89 0.69 0.80 0.72 0.71 0.69 28.09%

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