[YFG] QoQ Annualized Quarter Result on 31-Dec-2015 [#1]

Stock
[YFG] YFG BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 81.43%
YoY- -512.74%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 62,614 63,573 55,004 30,892 70,890 49,474 56,140 7.52%
PBT -28,840 61 -1,924 -8,432 -43,599 1,333 2,280 -
Tax -1,164 -40 -60 0 -2,467 -220 -334 129.34%
NP -30,004 21 -1,984 -8,432 -46,066 1,113 1,946 -
-
NP to SH -30,003 21 -1,984 -8,552 -46,052 1,129 1,970 -
-
Tax Rate - 65.57% - - - 16.50% 14.65% -
Total Cost 92,618 63,552 56,988 39,324 116,956 48,361 54,194 42.80%
-
Net Worth -48,726 -21,134 -22,170 -204,178 -18,267 30,024 25,389 -
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth -48,726 -21,134 -22,170 -204,178 -18,267 30,024 25,389 -
NOSH 609,075 609,075 609,075 5,345,000 608,924 695,000 585,000 2.71%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -47.92% 0.03% -3.61% -27.30% -64.98% 2.25% 3.47% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 3.76% 7.76% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.28 10.44 9.03 0.58 11.64 7.12 9.60 4.65%
EPS -4.93 0.00 0.32 -0.16 -7.56 0.19 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.08 -0.0347 -0.0364 -0.0382 -0.03 0.0432 0.0434 -
Adjusted Per Share Value based on latest NOSH - 609,070
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.28 10.44 9.03 5.07 11.64 8.12 9.22 7.50%
EPS -4.93 0.00 0.32 -1.40 -7.56 0.19 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.08 -0.0347 -0.0364 -0.3352 -0.03 0.0493 0.0417 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.04 0.035 0.04 0.045 0.03 0.07 0.105 -
P/RPS 0.39 0.34 0.44 7.79 0.26 0.98 1.09 -49.50%
P/EPS -0.81 999.28 -12.28 -28.13 -0.40 43.08 31.18 -
EY -123.15 0.10 -8.14 -3.56 -252.09 2.32 3.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 1.62 2.42 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 01/12/16 28/07/16 28/04/16 25/02/16 30/11/15 23/09/15 23/09/15 -
Price 0.025 0.04 0.035 0.035 0.045 0.035 0.035 -
P/RPS 0.24 0.38 0.39 6.06 0.39 0.49 0.36 -23.62%
P/EPS -0.51 1,142.04 -10.74 -21.88 -0.60 21.54 10.39 -
EY -197.04 0.09 -9.31 -4.57 -168.06 4.64 9.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.81 0.81 -

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