[YLI] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 39.21%
YoY- -2230.0%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 131,812 143,292 143,074 121,010 78,676 76,682 71,082 50.99%
PBT 596 -4,745 -3,822 -4,618 -7,452 -43,309 -2,094 -
Tax 180 5 -344 1,224 28 -661 -713 -
NP 776 -4,740 -4,166 -3,394 -7,424 -43,970 -2,808 -
-
NP to SH 92 -2,625 -1,953 -2,130 -3,504 -40,304 -741 -
-
Tax Rate -30.20% - - - - - - -
Total Cost 131,036 148,032 147,241 124,404 86,100 120,652 73,890 46.56%
-
Net Worth 178,249 151,404 153,382 153,833 153,546 154,561 195,592 -6.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 178,249 151,404 153,382 153,833 153,546 154,561 195,592 -6.00%
NOSH 115,000 98,314 98,322 98,611 98,426 98,446 99,285 10.30%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.59% -3.31% -2.91% -2.80% -9.44% -57.34% -3.95% -
ROE 0.05% -1.73% -1.27% -1.38% -2.28% -26.08% -0.38% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 114.62 145.75 145.52 122.71 79.93 77.89 71.59 36.89%
EPS 0.08 -2.67 -1.99 -2.16 -3.56 -40.94 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.56 1.56 1.56 1.57 1.97 -14.78%
Adjusted Per Share Value based on latest NOSH - 99,473
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 128.10 139.25 139.04 117.60 76.46 74.52 69.08 50.99%
EPS 0.09 -2.55 -1.90 -2.07 -3.41 -39.17 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7322 1.4714 1.4906 1.495 1.4922 1.502 1.9008 -6.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.37 0.43 0.38 0.365 0.37 0.56 0.60 -
P/RPS 0.32 0.30 0.26 0.30 0.46 0.72 0.84 -47.47%
P/EPS 462.50 -16.10 -19.13 -16.90 -10.39 -1.37 -80.36 -
EY 0.22 -6.21 -5.23 -5.92 -9.62 -73.11 -1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.24 0.23 0.24 0.36 0.30 -13.83%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 23/02/12 30/11/11 25/08/11 30/05/11 24/02/11 -
Price 0.35 0.39 0.50 0.41 0.37 0.50 0.55 -
P/RPS 0.31 0.27 0.34 0.33 0.46 0.64 0.77 -45.50%
P/EPS 437.50 -14.61 -25.17 -18.98 -10.39 -1.22 -73.66 -
EY 0.23 -6.85 -3.97 -5.27 -9.62 -81.88 -1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.32 0.26 0.24 0.32 0.28 -12.30%

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