[YLI] QoQ Quarter Result on 30-Sep-2010 [#2]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -199.22%
YoY- -9128.57%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 19,669 23,370 17,626 17,378 18,308 15,190 15,956 15.01%
PBT -1,863 -41,738 -1,108 -1,454 991 1,521 1,078 -
Tax 7 -126 -5 -193 -337 -202 97 -82.74%
NP -1,856 -41,864 -1,113 -1,647 654 1,319 1,175 -
-
NP to SH -876 -39,748 -606 -632 637 864 541 -
-
Tax Rate - - - - 34.01% 13.28% -9.00% -
Total Cost 21,525 65,234 18,739 19,025 17,654 13,871 14,781 28.56%
-
Net Worth 153,546 154,542 192,551 195,525 184,637 195,381 194,759 -14.69%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - 981 - -
Div Payout % - - - - - 113.64% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 153,546 154,542 192,551 195,525 184,637 195,381 194,759 -14.69%
NOSH 98,426 98,434 97,741 98,750 92,318 98,181 98,363 0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -9.44% -179.14% -6.31% -9.48% 3.57% 8.68% 7.36% -
ROE -0.57% -25.72% -0.31% -0.32% 0.35% 0.44% 0.28% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.98 23.74 18.03 17.60 19.83 15.47 16.22 14.95%
EPS -0.89 -40.38 -0.62 -0.64 0.69 0.88 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.56 1.57 1.97 1.98 2.00 1.99 1.98 -14.73%
Adjusted Per Share Value based on latest NOSH - 98,750
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.11 22.71 17.13 16.89 17.79 14.76 15.51 14.97%
EPS -0.85 -38.63 -0.59 -0.61 0.62 0.84 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.95 0.00 -
NAPS 1.4922 1.5018 1.8712 1.9001 1.7943 1.8987 1.8927 -14.69%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.37 0.56 0.60 0.62 0.63 0.74 0.80 -
P/RPS 1.85 2.36 3.33 3.52 3.18 4.78 4.93 -48.06%
P/EPS -41.57 -1.39 -96.77 -96.88 91.30 84.09 145.45 -
EY -2.41 -72.11 -1.03 -1.03 1.10 1.19 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 1.35 0.00 -
P/NAPS 0.24 0.36 0.30 0.31 0.32 0.37 0.40 -28.92%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 24/02/11 24/11/10 26/08/10 26/05/10 24/02/10 -
Price 0.37 0.50 0.55 0.64 0.63 0.65 0.74 -
P/RPS 1.85 2.11 3.05 3.64 3.18 4.20 4.56 -45.28%
P/EPS -41.57 -1.24 -88.71 -100.00 91.30 73.86 134.55 -
EY -2.41 -80.76 -1.13 -1.00 1.10 1.35 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.24 0.32 0.28 0.32 0.32 0.33 0.37 -25.12%

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