[YBS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 194.44%
YoY- 231.25%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 68,634 52,864 58,020 36,396 21,828 38,076 36,936 10.41%
PBT 1,252 -964 820 2,236 972 7,748 5,880 -21.90%
Tax -540 -1,148 -568 -824 -524 -1,316 -1,100 -10.75%
NP 712 -2,112 252 1,412 448 6,432 4,780 -26.24%
-
NP to SH 766 -2,144 92 1,484 448 6,432 4,780 -25.37%
-
Tax Rate 43.13% - 69.27% 36.85% 53.91% 16.99% 18.71% -
Total Cost 67,922 54,976 57,768 34,984 21,380 31,644 32,156 12.69%
-
Net Worth 52,662 58,078 58,078 50,818 39,199 43,004 42,945 3.31%
Dividend
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 52,662 58,078 58,078 50,818 39,199 43,004 42,945 3.31%
NOSH 241,994 241,994 241,994 241,994 186,666 186,976 186,718 4.23%
Ratio Analysis
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.04% -4.00% 0.43% 3.88% 2.05% 16.89% 12.94% -
ROE 1.45% -3.69% 0.16% 2.92% 1.14% 14.96% 11.13% -
Per Share
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.67 21.85 23.98 15.04 11.69 20.36 19.78 6.11%
EPS 0.32 -0.88 0.04 0.68 0.24 3.44 2.56 -28.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.24 0.21 0.21 0.23 0.23 -0.70%
Adjusted Per Share Value based on latest NOSH - 241,994
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 26.13 20.13 22.09 13.86 8.31 14.50 14.06 10.41%
EPS 0.29 -0.82 0.04 0.56 0.17 2.45 1.82 -25.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2005 0.2211 0.2211 0.1935 0.1492 0.1637 0.1635 3.31%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.135 0.21 0.265 0.18 0.28 0.23 0.16 -
P/RPS 0.00 0.96 1.11 1.20 2.39 1.13 0.81 -
P/EPS 0.00 -23.70 697.05 29.35 116.67 6.69 6.25 -
EY 0.00 -4.22 0.14 3.41 0.86 14.96 16.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.88 1.10 0.86 1.33 1.00 0.70 -
Price Multiplier on Announcement Date
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/08/16 28/05/15 29/05/14 31/05/13 24/05/12 26/05/11 25/05/10 -
Price 0.14 0.19 0.32 0.19 0.24 0.25 0.14 -
P/RPS 0.00 0.87 1.33 1.26 2.05 1.23 0.71 -
P/EPS 0.00 -21.45 841.72 30.98 100.00 7.27 5.47 -
EY 0.00 -4.66 0.12 3.23 1.00 13.76 18.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.79 1.33 0.90 1.14 1.09 0.61 -

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