[GREENYB] QoQ TTM 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- -8.96%
YoY- 459.33%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM 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 40,200 45,324 57,708 56,869 62,493 56,941 -22.17%
PBT -12,730 18,987 23,982 30,545 34,270 9,600 8,492 -
Tax 462 295 -468 -1,489 -1,827 -3,326 -2,671 -
NP -12,268 19,282 23,514 29,056 32,443 6,274 5,821 -
-
NP to SH -9,994 21,390 24,924 29,751 32,678 6,274 5,821 -
-
Tax Rate - -1.55% 1.95% 4.87% 5.33% 34.65% 31.45% -
Total Cost 51,323 20,918 21,810 28,652 24,426 56,219 51,120 0.26%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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% 47.97% 51.88% 50.35% 57.05% 10.04% 10.22% -
ROE -7.25% 15.36% 17.54% 20.45% 17.30% 8.95% 8.55% -
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 7.41 8.36 10.64 10.49 18.73 17.06 -43.64%
EPS -1.84 3.94 4.60 5.49 6.03 1.88 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 7.41 8.36 10.64 10.49 11.52 10.50 -22.18%
EPS -1.84 3.94 4.60 5.49 6.03 1.16 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.50 2.39 2.16 1.91 1.07 1.55 47.46%
P/EPS -10.85 4.69 4.35 4.19 3.32 10.64 15.19 -
EY -9.21 21.32 22.98 23.85 30.13 9.40 6.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.77 2.27 1.79 2.29 1.12 1.38 45.67%
P/EPS -9.50 5.20 4.13 3.46 3.98 11.17 13.47 -
EY -10.53 19.24 24.19 28.87 25.11 8.95 7.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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