[YLI] QoQ 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- 101.98%
YoY- 102.63%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 24,897 16,490 26,174 32,953 35,986 46,801 40,836 -28.07%
PBT 728 -3,174 -1,626 149 -1,878 -558 -446 -
Tax -474 274 -158 45 263 -186 594 -
NP 254 -2,900 -1,784 194 -1,615 -744 148 43.29%
-
NP to SH 460 -2,117 -814 23 -1,160 -400 -189 -
-
Tax Rate 65.11% - - -30.20% - - - -
Total Cost 24,643 19,390 27,958 32,759 37,601 47,545 40,688 -28.39%
-
Net Worth 148,765 148,682 151,031 178,249 151,389 152,195 155,178 -2.77%
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 148,765 148,682 151,031 178,249 151,389 152,195 155,178 -2.77%
NOSH 97,872 98,465 98,072 115,000 98,305 97,560 99,473 -1.07%
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 1.02% -17.59% -6.82% 0.59% -4.49% -1.59% 0.36% -
ROE 0.31% -1.42% -0.54% 0.01% -0.77% -0.26% -0.12% -
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 25.44 16.75 26.69 28.65 36.61 47.97 41.05 -27.28%
EPS 0.47 -2.15 -0.83 0.02 -1.18 -0.41 -0.19 -
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 24.18 16.02 25.42 32.01 34.95 45.46 39.67 -28.08%
EPS 0.45 -2.06 -0.79 0.02 -1.13 -0.39 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.445 1.4442 1.467 1.7314 1.4705 1.4783 1.5073 -2.77%
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 1.18 1.85 1.39 1.29 1.17 0.79 0.89 20.66%
P/EPS 63.83 -14.42 -44.58 1,850.00 -36.44 -92.68 -192.11 -
EY 1.57 -6.94 -2.24 0.05 -2.74 -1.08 -0.52 -
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 1.40 2.03 1.24 1.22 1.07 1.04 1.00 25.12%
P/EPS 75.53 -15.81 -39.76 1,750.00 -33.05 -121.95 -215.79 -
EY 1.32 -6.32 -2.52 0.06 -3.03 -0.82 -0.46 -
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