[YLI] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 8.81%
YoY- 173.69%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 101,560 81,636 128,257 147,336 153,806 158,508 100,514 0.69%
PBT -1,500 -4,436 1,248 4,241 3,928 4,632 -3,923 -47.28%
Tax 14 476 -340 -609 -846 -768 -313 -
NP -1,486 -3,960 908 3,632 3,082 3,864 -4,236 -50.22%
-
NP to SH -652 -1,940 955 2,857 2,626 3,428 -2,448 -58.57%
-
Tax Rate - - 27.24% 14.36% 21.54% 16.58% - -
Total Cost 103,046 85,596 127,349 143,704 150,724 154,644 104,750 -1.08%
-
Net Worth 152,133 151,438 151,618 152,369 152,031 150,713 149,436 1.19%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 152,133 151,438 151,618 152,369 152,031 150,713 149,436 1.19%
NOSH 98,787 98,979 98,453 98,302 98,721 98,505 98,313 0.32%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.46% -4.85% 0.71% 2.47% 2.00% 2.44% -4.21% -
ROE -0.43% -1.28% 0.63% 1.88% 1.73% 2.27% -1.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 102.81 82.48 130.27 149.88 155.80 160.91 102.24 0.37%
EPS -0.66 -1.96 0.97 2.91 2.66 3.48 -2.49 -58.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.54 1.55 1.54 1.53 1.52 0.87%
Adjusted Per Share Value based on latest NOSH - 98,809
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 98.65 79.30 124.58 143.11 149.40 153.96 97.63 0.69%
EPS -0.63 -1.88 0.93 2.78 2.55 3.33 -2.38 -58.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4777 1.471 1.4727 1.48 1.4767 1.4639 1.4515 1.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.845 1.03 1.05 0.72 0.645 0.32 0.30 -
P/RPS 0.82 1.25 0.81 0.48 0.41 0.20 0.29 99.83%
P/EPS -128.03 -52.55 108.25 24.77 24.25 9.20 -12.05 382.60%
EY -0.78 -1.90 0.92 4.04 4.12 10.88 -8.30 -79.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.68 0.46 0.42 0.21 0.20 96.16%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 30/05/14 27/02/14 27/11/13 29/08/13 30/05/13 -
Price 0.81 0.77 1.10 0.85 0.865 0.55 0.355 -
P/RPS 0.79 0.93 0.84 0.57 0.56 0.34 0.35 71.98%
P/EPS -122.73 -39.29 113.40 29.24 32.52 15.80 -14.26 319.42%
EY -0.81 -2.55 0.88 3.42 3.08 6.33 -7.01 -76.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.71 0.55 0.56 0.36 0.23 74.37%

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