[YLI] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 76.18%
YoY- 90.66%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 74,032 69,532 103,202 101,604 87,126 52,192 97,120 -16.53%
PBT -10,628 -12,224 -1,088 -2,360 -5,386 -12,336 -10,350 1.78%
Tax -16 -20 -38 -50 -64 -68 234 -
NP -10,644 -12,244 -1,126 -2,410 -5,450 -12,404 -10,116 3.44%
-
NP to SH -9,166 -10,504 -239 -749 -3,146 -9,308 -7,837 10.99%
-
Tax Rate - - - - - - - -
Total Cost 84,676 81,776 104,328 104,014 92,576 64,596 107,236 -14.55%
-
Net Worth 116,197 118,254 121,339 119,282 119,282 119,282 121,339 -2.84%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 116,197 118,254 121,339 119,282 119,282 119,282 121,339 -2.84%
NOSH 102,950 102,950 102,950 102,950 102,950 102,950 102,950 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -14.38% -17.61% -1.09% -2.37% -6.26% -23.77% -10.42% -
ROE -7.89% -8.88% -0.20% -0.63% -2.64% -7.80% -6.46% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 71.99 67.62 100.36 98.81 84.73 50.76 94.45 -16.54%
EPS -8.92 -10.20 -0.23 -0.73 -3.06 -9.04 -7.62 11.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.15 1.18 1.16 1.16 1.16 1.18 -2.84%
Adjusted Per Share Value based on latest NOSH - 102,950
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 71.91 67.54 100.24 98.69 84.63 50.70 94.34 -16.54%
EPS -8.90 -10.20 -0.23 -0.73 -3.06 -9.04 -7.61 10.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1287 1.1486 1.1786 1.1586 1.1586 1.1586 1.1786 -2.84%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.335 0.35 0.36 0.45 0.20 0.185 0.19 -
P/RPS 0.47 0.52 0.36 0.46 0.24 0.36 0.20 76.66%
P/EPS -3.76 -3.43 -154.89 -61.75 -6.54 -2.04 -2.49 31.58%
EY -26.61 -29.19 -0.65 -1.62 -15.30 -48.93 -40.11 -23.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.31 0.39 0.17 0.16 0.16 51.99%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 14/09/21 28/05/21 25/02/21 26/11/20 27/08/20 25/06/20 -
Price 0.305 0.41 0.37 0.435 0.24 0.195 0.195 -
P/RPS 0.42 0.61 0.37 0.44 0.28 0.38 0.21 58.67%
P/EPS -3.42 -4.01 -159.19 -59.69 -7.84 -2.15 -2.56 21.27%
EY -29.23 -24.91 -0.63 -1.68 -12.75 -46.42 -39.08 -17.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.31 0.38 0.21 0.17 0.17 36.08%

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