[YLI] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -190.0%
YoY- 97.08%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 16,490 26,174 32,953 35,986 46,801 40,836 19,669 -11.04%
PBT -3,174 -1,626 149 -1,878 -558 -446 -1,863 42.41%
Tax 274 -158 45 263 -186 594 7 1040.09%
NP -2,900 -1,784 194 -1,615 -744 148 -1,856 34.47%
-
NP to SH -2,117 -814 23 -1,160 -400 -189 -876 79.60%
-
Tax Rate - - -30.20% - - - - -
Total Cost 19,390 27,958 32,759 37,601 47,545 40,688 21,525 -6.69%
-
Net Worth 148,682 151,031 178,249 151,389 152,195 155,178 153,546 -2.11%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 148,682 151,031 178,249 151,389 152,195 155,178 153,546 -2.11%
NOSH 98,465 98,072 115,000 98,305 97,560 99,473 98,426 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -17.59% -6.82% 0.59% -4.49% -1.59% 0.36% -9.44% -
ROE -1.42% -0.54% 0.01% -0.77% -0.26% -0.12% -0.57% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.75 26.69 28.65 36.61 47.97 41.05 19.98 -11.04%
EPS -2.15 -0.83 0.02 -1.18 -0.41 -0.19 -0.89 79.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.54 1.55 1.54 1.56 1.56 1.56 -2.13%
Adjusted Per Share Value based on latest NOSH - 98,305
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.02 25.42 32.01 34.95 45.46 39.67 19.11 -11.04%
EPS -2.06 -0.79 0.02 -1.13 -0.39 -0.18 -0.85 79.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4442 1.467 1.7314 1.4705 1.4783 1.5073 1.4914 -2.11%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.37 0.37 0.43 0.38 0.365 0.37 -
P/RPS 1.85 1.39 1.29 1.17 0.79 0.89 1.85 0.00%
P/EPS -14.42 -44.58 1,850.00 -36.44 -92.68 -192.11 -41.57 -50.47%
EY -6.94 -2.24 0.05 -2.74 -1.08 -0.52 -2.41 101.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.24 0.28 0.24 0.23 0.24 -8.48%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 24/05/12 23/02/12 30/11/11 25/08/11 -
Price 0.34 0.33 0.35 0.39 0.50 0.41 0.37 -
P/RPS 2.03 1.24 1.22 1.07 1.04 1.00 1.85 6.35%
P/EPS -15.81 -39.76 1,750.00 -33.05 -121.95 -215.79 -41.57 -47.35%
EY -6.32 -2.52 0.06 -3.03 -0.82 -0.46 -2.41 89.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.23 0.25 0.32 0.26 0.24 -2.78%

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