[YLI] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 78.42%
YoY- 70.09%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 32,953 35,986 46,801 40,836 19,669 23,370 17,626 51.81%
PBT 149 -1,878 -558 -446 -1,863 -41,738 -1,108 -
Tax 45 263 -186 594 7 -126 -5 -
NP 194 -1,615 -744 148 -1,856 -41,864 -1,113 -
-
NP to SH 23 -1,160 -400 -189 -876 -39,748 -606 -
-
Tax Rate -30.20% - - - - - - -
Total Cost 32,759 37,601 47,545 40,688 21,525 65,234 18,739 45.16%
-
Net Worth 178,249 151,389 152,195 155,178 153,546 154,542 192,551 -5.01%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 178,249 151,389 152,195 155,178 153,546 154,542 192,551 -5.01%
NOSH 115,000 98,305 97,560 99,473 98,426 98,434 97,741 11.46%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.59% -4.49% -1.59% 0.36% -9.44% -179.14% -6.31% -
ROE 0.01% -0.77% -0.26% -0.12% -0.57% -25.72% -0.31% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.65 36.61 47.97 41.05 19.98 23.74 18.03 36.20%
EPS 0.02 -1.18 -0.41 -0.19 -0.89 -40.38 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.56 1.56 1.56 1.57 1.97 -14.78%
Adjusted Per Share Value based on latest NOSH - 99,473
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.02 34.97 45.48 39.68 19.11 22.71 17.13 51.80%
EPS 0.02 -1.13 -0.39 -0.18 -0.85 -38.63 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7322 1.4712 1.479 1.508 1.4922 1.5018 1.8712 -5.02%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.37 0.43 0.38 0.365 0.37 0.56 0.60 -
P/RPS 1.29 1.17 0.79 0.89 1.85 2.36 3.33 -46.88%
P/EPS 1,850.00 -36.44 -92.68 -192.11 -41.57 -1.39 -96.77 -
EY 0.05 -2.74 -1.08 -0.52 -2.41 -72.11 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.24 0.23 0.24 0.36 0.30 -13.83%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 23/02/12 30/11/11 25/08/11 30/05/11 24/02/11 -
Price 0.35 0.39 0.50 0.41 0.37 0.50 0.55 -
P/RPS 1.22 1.07 1.04 1.00 1.85 2.11 3.05 -45.74%
P/EPS 1,750.00 -33.05 -121.95 -215.79 -41.57 -1.24 -88.71 -
EY 0.06 -3.03 -0.82 -0.46 -2.41 -80.76 -1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.32 0.26 0.24 0.32 0.28 -12.30%

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