[YLI] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -1212.0%
YoY- -138.96%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 60,505 19,669 76,682 53,312 35,686 18,308 82,924 -18.93%
PBT -2,309 -1,863 -43,309 -1,571 -463 991 2,924 -
Tax 612 7 -661 -535 -530 -337 -912 -
NP -1,697 -1,856 -43,970 -2,106 -993 654 2,012 -
-
NP to SH -1,065 -876 -40,304 -556 50 637 2,291 -
-
Tax Rate - - - - - 34.01% 31.19% -
Total Cost 62,202 21,525 120,652 55,418 36,679 17,654 80,912 -16.06%
-
Net Worth 153,833 153,546 154,561 195,592 197,999 184,637 195,669 -14.80%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - 983 -
Div Payout % - - - - - - 42.92% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 153,833 153,546 154,561 195,592 197,999 184,637 195,669 -14.80%
NOSH 98,611 98,426 98,446 99,285 99,999 92,318 98,326 0.19%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -2.80% -9.44% -57.34% -3.95% -2.78% 3.57% 2.43% -
ROE -0.69% -0.57% -26.08% -0.28% 0.03% 0.35% 1.17% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 61.36 19.98 77.89 53.70 35.69 19.83 84.34 -19.09%
EPS -1.08 -0.89 -40.94 -0.56 0.05 0.69 2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.56 1.56 1.57 1.97 1.98 2.00 1.99 -14.96%
Adjusted Per Share Value based on latest NOSH - 97,741
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 58.77 19.11 74.48 51.78 34.66 17.78 80.55 -18.93%
EPS -1.03 -0.85 -39.15 -0.54 0.05 0.62 2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
NAPS 1.4942 1.4914 1.5013 1.8999 1.9232 1.7935 1.9006 -14.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.365 0.37 0.56 0.60 0.62 0.63 0.74 -
P/RPS 0.59 1.85 0.72 1.12 1.74 3.18 0.88 -23.37%
P/EPS -33.80 -41.57 -1.37 -107.14 1,240.00 91.30 31.76 -
EY -2.96 -2.41 -73.11 -0.93 0.08 1.10 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
P/NAPS 0.23 0.24 0.36 0.30 0.31 0.32 0.37 -27.14%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 30/05/11 24/02/11 24/11/10 26/08/10 26/05/10 -
Price 0.41 0.37 0.50 0.55 0.64 0.63 0.65 -
P/RPS 0.67 1.85 0.64 1.02 1.79 3.18 0.77 -8.84%
P/EPS -37.96 -41.57 -1.22 -98.21 1,280.00 91.30 27.90 -
EY -2.63 -2.41 -81.88 -1.02 0.08 1.10 3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
P/NAPS 0.26 0.24 0.32 0.28 0.32 0.32 0.33 -14.68%

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