[YGL] QoQ TTM Result on 30-Sep-2020 [#2]

Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 5.85%
YoY- -444.57%
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 6,256 5,472 3,996 3,336 2,869 3,686 3,821 38.95%
PBT 1,093 341 -5,356 -7,498 -7,999 -6,872 -1,534 -
Tax -141 -134 -131 -107 -119 -114 -56 85.18%
NP 952 207 -5,487 -7,605 -8,118 -6,986 -1,590 -
-
NP to SH 884 192 -5,418 -7,575 -8,046 -6,917 -1,590 -
-
Tax Rate 12.90% 39.30% - - - - - -
Total Cost 5,304 5,265 9,483 10,941 10,987 10,672 5,411 -1.32%
-
Net Worth 12,392 13,031 13,056 1,185,587 1,206,028 12,947 15,121 -12.43%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 12,392 13,031 13,056 1,185,587 1,206,028 12,947 15,121 -12.43%
NOSH 255,514 255,514 255,514 255,514 255,514 255,514 232,286 6.56%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 15.22% 3.78% -137.31% -227.97% -282.96% -189.53% -41.61% -
ROE 7.13% 1.47% -41.50% -0.64% -0.67% -53.42% -10.51% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 2.45 2.14 1.56 1.31 1.12 1.58 1.64 30.71%
EPS 0.35 0.08 -2.12 -2.96 -3.15 -2.96 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.051 0.0511 4.64 4.72 0.0554 0.0651 -17.83%
Adjusted Per Share Value based on latest NOSH - 255,514
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 2.29 2.00 1.46 1.22 1.05 1.35 1.40 38.86%
EPS 0.32 0.07 -1.98 -2.77 -2.94 -2.53 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0453 0.0476 0.0477 4.3314 4.4061 0.0473 0.0552 -12.35%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.24 0.20 0.155 0.135 0.115 0.095 0.13 -
P/RPS 9.80 9.34 9.91 10.34 10.24 6.02 7.90 15.46%
P/EPS 69.37 266.16 -7.31 -4.55 -3.65 -3.21 -18.99 -
EY 1.44 0.38 -13.68 -21.96 -27.38 -31.15 -5.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.95 3.92 3.03 0.03 0.02 1.71 2.00 83.07%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 30/06/21 23/02/21 27/11/20 24/08/20 19/06/20 26/02/20 -
Price 0.255 0.24 0.20 0.15 0.175 0.12 0.135 -
P/RPS 10.41 11.21 12.79 11.49 15.59 7.61 8.21 17.16%
P/EPS 73.71 319.39 -9.43 -5.06 -5.56 -4.05 -19.72 -
EY 1.36 0.31 -10.60 -19.76 -17.99 -24.66 -5.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.26 4.71 3.91 0.03 0.04 2.17 2.07 86.31%

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