[YLI] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 78.69%
YoY- 85.37%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 109,039 128,257 135,399 118,290 107,188 100,514 111,603 -1.54%
PBT -1,019 1,248 3,909 -482 -2,914 -3,923 -6,529 -71.11%
Tax -29 -340 -931 -623 -550 -313 424 -
NP -1,048 908 2,978 -1,105 -3,464 -4,236 -6,105 -69.21%
-
NP to SH -387 955 2,603 -344 -1,614 -2,448 -4,068 -79.25%
-
Tax Rate - 27.24% 23.82% - - - - -
Total Cost 110,087 127,349 132,421 119,395 110,652 104,750 117,708 -4.37%
-
Net Worth 151,438 151,199 153,154 152,660 150,713 148,765 148,682 1.23%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 151,438 151,199 153,154 152,660 150,713 148,765 148,682 1.23%
NOSH 98,979 98,181 98,809 99,130 98,505 97,872 98,465 0.34%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.96% 0.71% 2.20% -0.93% -3.23% -4.21% -5.47% -
ROE -0.26% 0.63% 1.70% -0.23% -1.07% -1.65% -2.74% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 110.16 130.63 137.03 119.33 108.81 102.70 113.34 -1.88%
EPS -0.39 0.97 2.63 -0.35 -1.64 -2.50 -4.13 -79.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.54 1.55 1.54 1.53 1.52 1.51 0.88%
Adjusted Per Share Value based on latest NOSH - 99,130
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 105.96 124.64 131.58 114.95 104.17 97.68 108.46 -1.54%
EPS -0.38 0.93 2.53 -0.33 -1.57 -2.38 -3.95 -79.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4717 1.4694 1.4884 1.4836 1.4646 1.4457 1.4449 1.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.03 1.05 0.72 0.645 0.32 0.30 0.31 -
P/RPS 0.93 0.80 0.53 0.54 0.29 0.29 0.27 128.59%
P/EPS -263.43 107.95 27.33 -185.87 -19.53 -11.99 -7.50 979.52%
EY -0.38 0.93 3.66 -0.54 -5.12 -8.34 -13.33 -90.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.46 0.42 0.21 0.20 0.21 117.18%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 27/02/14 27/11/13 29/08/13 30/05/13 27/02/13 -
Price 0.77 1.10 0.85 0.865 0.55 0.355 0.34 -
P/RPS 0.70 0.84 0.62 0.72 0.51 0.35 0.30 76.19%
P/EPS -196.94 113.09 32.27 -249.27 -33.57 -14.19 -8.23 735.24%
EY -0.51 0.88 3.10 -0.40 -2.98 -7.05 -12.15 -87.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.71 0.55 0.56 0.36 0.23 0.23 68.05%

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