[YLI] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 121.73%
YoY- 139.66%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 33,599 37,276 39,627 24,897 16,490 26,174 32,953 1.29%
PBT 1,217 806 1,158 728 -3,174 -1,626 149 304.02%
Tax -34 -231 -192 -474 274 -158 45 -
NP 1,183 575 966 254 -2,900 -1,784 194 232.67%
-
NP to SH 830 456 857 460 -2,117 -814 23 984.91%
-
Tax Rate 2.79% 28.66% 16.58% 65.11% - - -30.20% -
Total Cost 32,416 36,701 38,661 24,643 19,390 27,958 32,759 -0.69%
-
Net Worth 153,154 152,660 150,713 148,765 148,682 151,031 178,249 -9.59%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 153,154 152,660 150,713 148,765 148,682 151,031 178,249 -9.59%
NOSH 98,809 99,130 98,505 97,872 98,465 98,072 115,000 -9.59%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.52% 1.54% 2.44% 1.02% -17.59% -6.82% 0.59% -
ROE 0.54% 0.30% 0.57% 0.31% -1.42% -0.54% 0.01% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 34.00 37.60 40.23 25.44 16.75 26.69 28.65 12.05%
EPS 0.84 0.46 0.87 0.47 -2.15 -0.83 0.02 1100.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.53 1.52 1.51 1.54 1.55 0.00%
Adjusted Per Share Value based on latest NOSH - 97,872
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 32.64 36.21 38.49 24.18 16.02 25.42 32.01 1.30%
EPS 0.81 0.44 0.83 0.45 -2.06 -0.79 0.02 1071.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4876 1.4829 1.4639 1.445 1.4442 1.467 1.7314 -9.59%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.72 0.645 0.32 0.30 0.31 0.37 0.37 -
P/RPS 2.12 1.72 0.80 1.18 1.85 1.39 1.29 39.13%
P/EPS 85.71 140.22 36.78 63.83 -14.42 -44.58 1,850.00 -87.02%
EY 1.17 0.71 2.72 1.57 -6.94 -2.24 0.05 713.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.21 0.20 0.21 0.24 0.24 54.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 29/08/13 30/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.85 0.865 0.55 0.355 0.34 0.33 0.35 -
P/RPS 2.50 2.30 1.37 1.40 2.03 1.24 1.22 61.12%
P/EPS 101.19 188.04 63.22 75.53 -15.81 -39.76 1,750.00 -84.96%
EY 0.99 0.53 1.58 1.32 -6.32 -2.52 0.06 544.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.36 0.23 0.23 0.21 0.23 78.53%

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