[YLI] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -34.39%
YoY- 93.49%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 100,822 118,254 131,812 143,292 143,074 121,010 78,676 17.89%
PBT -6,201 -2,954 596 -4,745 -3,822 -4,618 -7,452 -11.48%
Tax 214 -226 180 5 -344 1,224 28 285.62%
NP -5,986 -3,180 776 -4,740 -4,166 -3,394 -7,424 -13.31%
-
NP to SH -3,877 -1,582 92 -2,625 -1,953 -2,130 -3,504 6.94%
-
Tax Rate - - -30.20% - - - - -
Total Cost 106,809 121,434 131,036 148,032 147,241 124,404 86,100 15.37%
-
Net Worth 148,850 152,267 178,249 151,404 153,382 153,833 153,546 -2.04%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 148,850 152,267 178,249 151,404 153,382 153,833 153,546 -2.04%
NOSH 98,576 98,874 115,000 98,314 98,322 98,611 98,426 0.10%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.94% -2.69% 0.59% -3.31% -2.91% -2.80% -9.44% -
ROE -2.60% -1.04% 0.05% -1.73% -1.27% -1.38% -2.28% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 102.28 119.60 114.62 145.75 145.52 122.71 79.93 17.77%
EPS -3.93 -1.60 0.08 -2.67 -1.99 -2.16 -3.56 6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.54 1.55 1.54 1.56 1.56 1.56 -2.13%
Adjusted Per Share Value based on latest NOSH - 98,305
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 97.98 114.92 128.10 139.25 139.04 117.60 76.46 17.88%
EPS -3.77 -1.54 0.09 -2.55 -1.90 -2.07 -3.41 6.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4465 1.4797 1.7322 1.4714 1.4906 1.495 1.4922 -2.04%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.37 0.37 0.43 0.38 0.365 0.37 -
P/RPS 0.30 0.31 0.32 0.30 0.26 0.30 0.46 -24.69%
P/EPS -7.88 -23.13 462.50 -16.10 -19.13 -16.90 -10.39 -16.76%
EY -12.69 -4.32 0.22 -6.21 -5.23 -5.92 -9.62 20.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.24 0.28 0.24 0.23 0.24 -8.48%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 24/05/12 23/02/12 30/11/11 25/08/11 -
Price 0.34 0.33 0.35 0.39 0.50 0.41 0.37 -
P/RPS 0.33 0.28 0.31 0.27 0.34 0.33 0.46 -19.78%
P/EPS -8.64 -20.63 437.50 -14.61 -25.17 -18.98 -10.39 -11.52%
EY -11.57 -4.85 0.23 -6.85 -3.97 -5.27 -9.62 13.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.23 0.25 0.32 0.26 0.24 -2.78%

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