[YFG] QoQ Cumulative Quarter Result on 31-Dec-2016 [#1]

Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- 75.34%
YoY- -246.07%
Quarter Report
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 51,553 31,470 17,568 7,516 62,614 47,680 27,502 51.97%
PBT -26,848 -21,013 -13,971 -7,404 -28,840 46 -962 818.21%
Tax 297 16 22 5 -1,164 -30 -30 -
NP -26,551 -20,997 -13,949 -7,399 -30,004 16 -992 792.98%
-
NP to SH -26,551 -20,997 -13,949 -7,399 -30,003 16 -992 792.98%
-
Tax Rate - - - - - 65.22% - -
Total Cost 78,104 52,467 31,517 14,915 92,618 47,664 28,494 95.74%
-
Net Worth -79,179 -73,089 -66,998 -60,907 -48,726 -21,134 -22,170 133.46%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth -79,179 -73,089 -66,998 -60,907 -48,726 -21,134 -22,170 133.46%
NOSH 609,075 609,075 609,075 609,075 609,075 609,075 609,075 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -51.50% -66.72% -79.40% -98.44% -47.92% 0.03% -3.61% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.46 5.17 2.88 1.23 10.28 7.83 4.52 51.81%
EPS -4.36 -3.45 -2.29 -1.21 -4.93 0.00 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.13 -0.12 -0.11 -0.10 -0.08 -0.0347 -0.0364 133.46%
Adjusted Per Share Value based on latest NOSH - 609,075
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.46 5.17 2.88 1.23 10.28 7.83 4.52 51.81%
EPS -4.36 -3.45 -2.29 -1.21 -4.93 0.00 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.13 -0.12 -0.11 -0.10 -0.08 -0.0347 -0.0364 133.46%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.03 0.055 0.065 0.03 0.04 0.035 0.04 -
P/RPS 0.35 1.06 2.25 2.43 0.39 0.45 0.89 -46.29%
P/EPS -0.69 -1.60 -2.84 -2.47 -0.81 1,332.35 -24.56 -90.73%
EY -145.31 -62.68 -35.23 -40.49 -123.15 0.08 -4.07 981.90%
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 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 31/05/17 27/02/17 01/12/16 28/07/16 28/04/16 -
Price 0.03 0.045 0.05 0.055 0.025 0.04 0.035 -
P/RPS 0.35 0.87 1.73 4.46 0.24 0.51 0.78 -41.35%
P/EPS -0.69 -1.31 -2.18 -4.53 -0.51 1,522.69 -21.49 -89.87%
EY -145.31 -76.61 -45.80 -22.09 -197.04 0.07 -4.65 890.03%
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 0.00 0.00 -

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