[YLI] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -96.08%
YoY- -94.36%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 153,806 118,254 121,010 71,372 103,556 140,220 97,936 7.80%
PBT 3,928 -2,954 -4,618 -926 650 15,518 16,174 -20.99%
Tax -846 -226 1,224 -1,060 -1,614 -3,692 -1,792 -11.74%
NP 3,082 -3,180 -3,394 -1,986 -964 11,826 14,382 -22.62%
-
NP to SH 2,626 -1,582 -2,130 100 1,772 11,244 14,382 -24.66%
-
Tax Rate 21.54% - - - 248.31% 23.79% 11.08% -
Total Cost 150,724 121,434 124,404 73,358 104,520 128,394 83,554 10.32%
-
Net Worth 152,031 152,267 153,833 197,999 194,920 195,933 192,088 -3.81%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 152,031 152,267 153,833 197,999 194,920 195,933 192,088 -3.81%
NOSH 98,721 98,874 98,611 99,999 98,444 98,458 98,506 0.03%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.00% -2.69% -2.80% -2.78% -0.93% 8.43% 14.69% -
ROE 1.73% -1.04% -1.38% 0.05% 0.91% 5.74% 7.49% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 155.80 119.60 122.71 71.37 105.19 142.41 99.42 7.76%
EPS 2.66 -1.60 -2.16 0.10 1.80 11.42 14.60 -24.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.54 1.56 1.98 1.98 1.99 1.95 -3.85%
Adjusted Per Share Value based on latest NOSH - 98,750
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 149.47 114.92 117.60 69.36 100.64 136.27 95.17 7.80%
EPS 2.55 -1.54 -2.07 0.10 1.72 10.93 13.98 -24.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4774 1.4797 1.495 1.9242 1.8942 1.9041 1.8667 -3.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.645 0.37 0.365 0.62 0.92 0.86 3.24 -
P/RPS 0.41 0.31 0.30 0.87 0.87 0.60 3.26 -29.19%
P/EPS 24.25 -23.13 -16.90 620.00 51.11 7.53 22.19 1.48%
EY 4.12 -4.32 -5.92 0.16 1.96 13.28 4.51 -1.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.24 0.23 0.31 0.46 0.43 1.66 -20.45%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 29/11/12 30/11/11 24/11/10 17/11/09 27/11/08 27/11/07 -
Price 0.865 0.33 0.41 0.64 0.86 0.56 2.76 -
P/RPS 0.56 0.28 0.33 0.90 0.82 0.39 2.78 -23.41%
P/EPS 32.52 -20.63 -18.98 640.00 47.78 4.90 18.90 9.45%
EY 3.08 -4.85 -5.27 0.16 2.09 20.39 5.29 -8.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.21 0.26 0.32 0.43 0.28 1.42 -14.35%

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