[GREENYB] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 96.51%
YoY- 15.76%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 CAGR
Revenue 10,077 11,222 16,846 12,331 4,433 6,671 8,443 2.41%
PBT -4,541 27,176 2,506 1,716 -386 -1,738 -599 31.38%
Tax 622 455 -1,044 -453 186 -31 420 5.43%
NP -3,919 27,631 1,462 1,263 -200 -1,769 -179 51.56%
-
NP to SH -3,518 27,866 1,462 1,263 -200 -1,769 -179 49.37%
-
Tax Rate - -1.67% 41.66% 26.40% - - - -
Total Cost 13,996 -16,409 15,384 11,068 4,633 8,440 8,622 6.74%
-
Net Worth 137,795 188,879 65,079 59,405 54,065 55,868 61,576 11.46%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 CAGR
Net Worth 137,795 188,879 65,079 59,405 54,065 55,868 61,576 11.46%
NOSH 542,289 542,289 333,740 333,740 333,740 333,740 333,740 6.75%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 CAGR
NP Margin -38.89% 246.22% 8.68% 10.24% -4.51% -26.52% -2.12% -
ROE -2.55% 14.75% 2.25% 2.13% -0.37% -3.17% -0.29% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 CAGR
RPS 1.86 2.07 5.05 3.69 1.33 2.00 2.36 -3.15%
EPS -0.65 5.14 0.44 0.38 -0.06 -0.53 -0.05 41.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2541 0.3483 0.195 0.178 0.162 0.1674 0.172 5.39%
Adjusted Per Share Value based on latest NOSH - 333,740
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 CAGR
RPS 1.78 1.98 2.97 2.18 0.78 1.18 1.49 2.42%
EPS -0.62 4.92 0.26 0.22 -0.04 -0.31 -0.03 50.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2433 0.3335 0.1149 0.1049 0.0955 0.0986 0.1087 11.46%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/07/17 29/07/16 -
Price 0.20 0.20 0.275 0.19 0.13 0.21 0.225 -
P/RPS 10.76 9.66 5.45 5.14 9.79 10.51 9.54 1.63%
P/EPS -30.83 3.89 62.78 50.21 -216.93 -39.62 -307.44 -26.64%
EY -3.24 25.69 1.59 1.99 -0.46 -2.52 -0.33 36.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.57 1.41 1.07 0.80 1.25 1.31 -6.58%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/07/17 31/07/16 CAGR
Date 21/02/24 27/02/23 24/02/22 25/02/21 27/02/20 26/09/17 22/09/16 -
Price 0.175 0.24 0.285 0.225 0.13 0.195 0.23 -
P/RPS 9.42 11.60 5.65 6.09 9.79 9.76 9.75 -0.46%
P/EPS -26.98 4.67 65.06 59.45 -216.93 -36.79 -314.27 -28.16%
EY -3.71 21.41 1.54 1.68 -0.46 -2.72 -0.32 39.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 1.46 1.26 0.80 1.16 1.34 -8.55%

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