[YLI] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -59.19%
YoY- -163.61%
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 127,578 129,136 108,736 102,936 98,164 95,216 106,649 12.67%
PBT -20,242 -11,756 -12,213 -6,885 -4,512 -5,416 3,613 -
Tax 72 32 21 49 72 300 -21 -
NP -20,170 -11,724 -12,192 -6,836 -4,440 -5,116 3,592 -
-
NP to SH -17,002 -10,396 -8,659 -4,046 -2,542 -3,672 5,180 -
-
Tax Rate - - - - - - 0.58% -
Total Cost 147,748 140,860 120,928 109,772 102,604 100,332 103,057 27.11%
-
Net Worth 139,848 146,018 148,075 154,245 156,301 156,301 146,000 -2.82%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - 510 -
Div Payout % - - - - - - 9.86% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 139,848 146,018 148,075 154,245 156,301 156,301 146,000 -2.82%
NOSH 102,950 102,950 102,950 102,950 102,950 102,950 102,950 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -15.81% -9.08% -11.21% -6.64% -4.52% -5.37% 3.37% -
ROE -12.16% -7.12% -5.85% -2.62% -1.63% -2.35% 3.55% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 124.07 125.58 105.74 100.10 95.46 92.60 104.46 12.14%
EPS -16.54 -10.12 -8.42 -3.93 -2.48 -3.56 5.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 1.36 1.42 1.44 1.50 1.52 1.52 1.43 -3.28%
Adjusted Per Share Value based on latest NOSH - 102,950
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 123.92 125.43 105.62 99.99 95.35 92.49 103.59 12.67%
EPS -16.51 -10.10 -8.41 -3.93 -2.47 -3.57 5.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 1.3584 1.4183 1.4383 1.4982 1.5182 1.5182 1.4182 -2.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.32 0.33 0.30 0.39 0.45 0.545 0.465 -
P/RPS 0.26 0.26 0.28 0.39 0.47 0.59 0.45 -30.60%
P/EPS -1.94 -3.26 -3.56 -9.91 -18.20 -15.26 9.17 -
EY -51.67 -30.64 -28.07 -10.09 -5.49 -6.55 10.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
P/NAPS 0.24 0.23 0.21 0.26 0.30 0.36 0.33 -19.11%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 26/02/18 28/11/17 29/08/17 30/05/17 -
Price 0.255 0.36 0.38 0.37 0.43 0.45 0.545 -
P/RPS 0.21 0.29 0.36 0.37 0.45 0.49 0.52 -45.33%
P/EPS -1.54 -3.56 -4.51 -9.40 -17.39 -12.60 10.74 -
EY -64.84 -28.08 -22.16 -10.64 -5.75 -7.94 9.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.92 -
P/NAPS 0.19 0.25 0.26 0.25 0.28 0.30 0.38 -36.97%

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