[YLI] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 100.88%
YoY- 102.63%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 100,514 75,617 59,127 32,953 143,292 107,306 60,505 40.22%
PBT -3,923 -4,651 -1,477 149 -4,745 -2,867 -2,309 42.33%
Tax -313 161 -113 45 5 -258 612 -
NP -4,236 -4,490 -1,590 194 -4,740 -3,125 -1,697 83.91%
-
NP to SH -2,448 -2,908 -791 23 -2,625 -1,465 -1,065 74.08%
-
Tax Rate - - - -30.20% - - - -
Total Cost 104,750 80,107 60,717 32,759 148,032 110,431 62,202 41.50%
-
Net Worth 149,436 148,850 152,267 178,249 151,404 153,382 153,833 -1.91%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 149,436 148,850 152,267 178,249 151,404 153,382 153,833 -1.91%
NOSH 98,313 98,576 98,874 115,000 98,314 98,322 98,611 -0.20%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -4.21% -5.94% -2.69% 0.59% -3.31% -2.91% -2.80% -
ROE -1.64% -1.95% -0.52% 0.01% -1.73% -0.96% -0.69% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 102.24 76.71 59.80 28.65 145.75 109.14 61.36 40.50%
EPS -2.49 -2.95 -0.80 0.02 -2.67 -1.49 -1.08 74.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.54 1.55 1.54 1.56 1.56 -1.71%
Adjusted Per Share Value based on latest NOSH - 115,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 97.63 73.45 57.43 32.01 139.18 104.23 58.77 40.22%
EPS -2.38 -2.82 -0.77 0.02 -2.55 -1.42 -1.03 74.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4515 1.4458 1.479 1.7314 1.4706 1.4899 1.4942 -1.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.30 0.31 0.37 0.37 0.43 0.38 0.365 -
P/RPS 0.29 0.40 0.62 1.29 0.30 0.35 0.59 -37.69%
P/EPS -12.05 -10.51 -46.25 1,850.00 -16.10 -25.50 -33.80 -49.69%
EY -8.30 -9.52 -2.16 0.05 -6.21 -3.92 -2.96 98.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.24 0.24 0.28 0.24 0.23 -8.88%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 29/11/12 29/08/12 24/05/12 23/02/12 30/11/11 -
Price 0.355 0.34 0.33 0.35 0.39 0.50 0.41 -
P/RPS 0.35 0.44 0.55 1.22 0.27 0.46 0.67 -35.11%
P/EPS -14.26 -11.53 -41.25 1,750.00 -14.61 -33.56 -37.96 -47.90%
EY -7.01 -8.68 -2.42 0.06 -6.85 -2.98 -2.63 92.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.21 0.23 0.25 0.32 0.26 -7.84%

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