[YGL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -29.28%
YoY- -214.97%
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 5,461 3,110 1,926 6,494 4,526 3,370 1,886 103.02%
PBT -2,375 -1,299 -402 -2,431 -1,799 -974 -443 206.00%
Tax -2 4 12 -24 -9 2 7 -
NP -2,377 -1,295 -390 -2,455 -1,808 -972 -436 209.44%
-
NP to SH -2,146 -1,173 -324 -2,512 -1,943 -1,010 -459 179.34%
-
Tax Rate - - - - - - - -
Total Cost 7,838 4,405 2,316 8,949 6,334 4,342 2,322 124.85%
-
Net Worth 12,271 13,109 11,339 14,642 15,977 16,226 16,556 -18.08%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 12,271 13,109 11,339 14,642 15,977 16,226 16,556 -18.08%
NOSH 158,962 158,513 129,600 165,263 173,482 165,573 163,928 -2.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -43.53% -41.64% -20.25% -37.80% -39.95% -28.84% -23.12% -
ROE -17.49% -8.95% -2.86% -17.16% -12.16% -6.22% -2.77% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.44 1.96 1.49 3.93 2.61 2.04 1.15 107.46%
EPS -1.35 -0.74 -0.25 -1.52 -1.12 -0.61 -0.28 185.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0772 0.0827 0.0875 0.0886 0.0921 0.098 0.101 -16.38%
Adjusted Per Share Value based on latest NOSH - 142,249
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.00 1.14 0.70 2.37 1.65 1.23 0.69 103.16%
EPS -0.78 -0.43 -0.12 -0.92 -0.71 -0.37 -0.17 175.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0448 0.0479 0.0414 0.0535 0.0584 0.0593 0.0605 -18.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.105 0.12 0.10 0.10 0.10 0.25 0.16 -
P/RPS 3.06 6.12 6.73 2.54 3.83 12.28 13.91 -63.52%
P/EPS -7.78 -16.22 -40.00 -6.58 -8.93 -40.98 -57.14 -73.50%
EY -12.86 -6.17 -2.50 -15.20 -11.20 -2.44 -1.75 277.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.45 1.14 1.13 1.09 2.55 1.58 -9.50%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 29/08/13 30/05/13 27/02/13 27/11/12 28/08/12 25/05/12 -
Price 0.115 0.11 0.12 0.10 0.10 0.12 0.22 -
P/RPS 3.35 5.61 8.07 2.54 3.83 5.90 19.12 -68.65%
P/EPS -8.52 -14.86 -48.00 -6.58 -8.93 -19.67 -78.57 -77.22%
EY -11.74 -6.73 -2.08 -15.20 -11.20 -5.08 -1.27 339.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.33 1.37 1.13 1.09 1.22 2.18 -22.38%

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