[YBS] QoQ Annualized Quarter Result on 30-Sep-2015

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015
Profit Trend
QoQ- 77.92%
YoY- -163.47%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 68,634 71,772 56,861 54,849 53,234 52,864 57,760 12.19%
PBT 1,252 -1,476 -5,127 298 -1,976 -964 611 61.39%
Tax -540 -132 -204 -839 -698 -1,148 -162 123.30%
NP 712 -1,608 -5,331 -541 -2,674 -2,112 449 36.02%
-
NP to SH 766 -1,652 -5,326 -600 -2,718 -2,144 432 46.54%
-
Tax Rate 43.13% - - 281.54% - - 26.51% -
Total Cost 67,922 73,380 62,192 55,390 55,908 54,976 57,311 12.00%
-
Net Worth 52,662 53,447 53,259 56,842 58,078 58,078 58,078 -6.32%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 52,662 53,447 53,259 56,842 58,078 58,078 58,078 -6.32%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.04% -2.24% -9.38% -0.99% -5.02% -4.00% 0.78% -
ROE 1.45% -3.09% -10.00% -1.06% -4.68% -3.69% 0.74% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.67 29.54 23.49 23.16 22.00 21.85 23.87 13.00%
EPS 0.32 -0.68 -2.20 -0.25 -1.12 -0.88 0.18 46.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.24 0.24 0.24 0.24 -5.64%
Adjusted Per Share Value based on latest NOSH - 241,994
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.13 27.32 21.65 20.88 20.27 20.13 21.99 12.19%
EPS 0.29 -0.63 -2.03 -0.23 -1.03 -0.82 0.16 48.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2005 0.2035 0.2028 0.2164 0.2211 0.2211 0.2211 -6.31%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.135 0.145 0.17 0.15 0.17 0.21 0.18 -
P/RPS 0.00 0.00 0.00 0.00 0.77 0.96 0.75 -
P/EPS 0.00 0.00 0.00 0.00 -15.14 -23.70 100.83 -
EY 0.00 0.00 0.00 0.00 -6.61 -4.22 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.77 0.00 0.71 0.88 0.75 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 -
Price 0.14 0.15 0.15 0.14 0.125 0.19 0.18 -
P/RPS 0.00 0.00 0.00 0.00 0.57 0.87 0.75 -
P/EPS 0.00 0.00 0.00 0.00 -11.13 -21.45 100.83 -
EY 0.00 0.00 0.00 0.00 -8.99 -4.66 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.68 0.00 0.52 0.79 0.75 -

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