[YLI] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 93.63%
YoY- 93.49%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 111,603 141,914 156,576 143,292 130,676 101,501 78,043 26.79%
PBT -6,529 -3,913 -2,733 -4,745 -44,605 -45,155 -46,163 -72.69%
Tax 424 -36 716 678 289 470 -317 -
NP -6,105 -3,949 -2,017 -4,067 -44,316 -44,685 -46,480 -74.00%
-
NP to SH -4,068 -2,351 -1,726 -2,625 -41,213 -41,419 -41,862 -78.71%
-
Tax Rate - - - - - - - -
Total Cost 117,708 145,863 158,593 147,359 174,992 146,186 124,523 -3.66%
-
Net Worth 148,682 151,031 178,249 151,389 152,195 155,178 153,546 -2.11%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 148,682 151,031 178,249 151,389 152,195 155,178 153,546 -2.11%
NOSH 98,465 98,072 115,000 98,305 97,560 99,473 98,426 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.47% -2.78% -1.29% -2.84% -33.91% -44.02% -59.56% -
ROE -2.74% -1.56% -0.97% -1.73% -27.08% -26.69% -27.26% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 113.34 144.70 136.15 145.76 133.94 102.04 79.29 26.75%
EPS -4.13 -2.40 -1.50 -2.67 -42.24 -41.64 -42.53 -78.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.54 1.55 1.54 1.56 1.56 1.56 -2.13%
Adjusted Per Share Value based on latest NOSH - 98,305
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 108.40 137.85 152.09 139.18 126.93 98.59 75.81 26.78%
EPS -3.95 -2.28 -1.68 -2.55 -40.03 -40.23 -40.66 -78.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4442 1.467 1.7314 1.4705 1.4783 1.5073 1.4914 -2.11%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.37 0.37 0.43 0.38 0.365 0.37 -
P/RPS 0.27 0.26 0.27 0.30 0.28 0.36 0.47 -30.77%
P/EPS -7.50 -15.43 -24.65 -16.10 -0.90 -0.88 -0.87 317.69%
EY -13.33 -6.48 -4.06 -6.21 -111.17 -114.08 -114.95 -76.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.24 0.28 0.24 0.23 0.24 -8.48%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 24/05/12 23/02/12 30/11/11 25/08/11 -
Price 0.34 0.33 0.35 0.39 0.50 0.41 0.37 -
P/RPS 0.30 0.23 0.26 0.27 0.37 0.40 0.47 -25.76%
P/EPS -8.23 -13.77 -23.32 -14.61 -1.18 -0.98 -0.87 344.25%
EY -12.15 -7.26 -4.29 -6.85 -84.49 -101.56 -114.95 -77.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.23 0.25 0.32 0.26 0.24 -2.78%

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