[YLI] QoQ TTM 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- 1.06%
YoY- -2946.67%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 156,576 143,292 130,676 101,501 78,043 76,682 68,502 73.60%
PBT -2,733 -4,745 -44,605 -45,155 -46,163 -43,309 -50 1343.79%
Tax 716 678 289 470 -317 -661 -737 -
NP -2,017 -4,067 -44,316 -44,685 -46,480 -43,970 -787 87.38%
-
NP to SH -1,726 -2,625 -41,213 -41,419 -41,862 -40,304 308 -
-
Tax Rate - - - - - - - -
Total Cost 158,593 147,359 174,992 146,186 124,523 120,652 69,289 73.76%
-
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 - - - - - - 981 -
Div Payout % - - - - - - 318.77% -
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 -1.29% -2.84% -33.91% -44.02% -59.56% -57.34% -1.15% -
ROE -0.97% -1.73% -27.08% -26.69% -27.26% -26.08% 0.16% -
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 136.15 145.76 133.94 102.04 79.29 77.90 70.08 55.76%
EPS -1.50 -2.67 -42.24 -41.64 -42.53 -40.94 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
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 152.16 139.25 126.99 98.64 75.84 74.52 66.57 73.60%
EPS -1.68 -2.55 -40.05 -40.25 -40.68 -39.17 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
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 0.27 0.30 0.28 0.36 0.47 0.72 0.86 -53.83%
P/EPS -24.65 -16.10 -0.90 -0.88 -0.87 -1.37 190.41 -
EY -4.06 -6.21 -111.17 -114.08 -114.95 -73.12 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
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 0.26 0.27 0.37 0.40 0.47 0.64 0.78 -51.95%
P/EPS -23.32 -14.61 -1.18 -0.98 -0.87 -1.22 174.54 -
EY -4.29 -6.85 -84.49 -101.56 -114.95 -81.89 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.83 -
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