[YLI] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -36.21%
YoY- 94.32%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 107,188 100,514 111,603 141,914 156,576 143,292 130,676 -12.38%
PBT -2,914 -3,923 -6,529 -3,913 -2,733 -4,745 -44,605 -83.80%
Tax -550 -313 424 -36 716 678 289 -
NP -3,464 -4,236 -6,105 -3,949 -2,017 -4,067 -44,316 -81.74%
-
NP to SH -1,614 -2,448 -4,068 -2,351 -1,726 -2,625 -41,213 -88.49%
-
Tax Rate - - - - - - - -
Total Cost 110,652 104,750 117,708 145,863 158,593 147,359 174,992 -26.35%
-
Net Worth 150,713 148,765 148,682 151,031 178,249 151,389 152,195 -0.65%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 150,713 148,765 148,682 151,031 178,249 151,389 152,195 -0.65%
NOSH 98,505 97,872 98,465 98,072 115,000 98,305 97,560 0.64%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.23% -4.21% -5.47% -2.78% -1.29% -2.84% -33.91% -
ROE -1.07% -1.65% -2.74% -1.56% -0.97% -1.73% -27.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 108.81 102.70 113.34 144.70 136.15 145.76 133.94 -12.94%
EPS -1.64 -2.50 -4.13 -2.40 -1.50 -2.67 -42.24 -88.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.52 1.51 1.54 1.55 1.54 1.56 -1.28%
Adjusted Per Share Value based on latest NOSH - 98,072
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 104.12 97.63 108.40 137.85 152.09 139.18 126.93 -12.38%
EPS -1.57 -2.38 -3.95 -2.28 -1.68 -2.55 -40.03 -88.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4639 1.445 1.4442 1.467 1.7314 1.4705 1.4783 -0.65%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.32 0.30 0.31 0.37 0.37 0.43 0.38 -
P/RPS 0.29 0.29 0.27 0.26 0.27 0.30 0.28 2.36%
P/EPS -19.53 -11.99 -7.50 -15.43 -24.65 -16.10 -0.90 679.44%
EY -5.12 -8.34 -13.33 -6.48 -4.06 -6.21 -111.17 -87.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.21 0.24 0.24 0.28 0.24 -8.52%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 29/11/12 29/08/12 24/05/12 23/02/12 -
Price 0.55 0.355 0.34 0.33 0.35 0.39 0.50 -
P/RPS 0.51 0.35 0.30 0.23 0.26 0.27 0.37 23.87%
P/EPS -33.57 -14.19 -8.23 -13.77 -23.32 -14.61 -1.18 833.82%
EY -2.98 -7.05 -12.15 -7.26 -4.29 -6.85 -84.49 -89.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.23 0.21 0.23 0.25 0.32 8.17%

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