[YLI] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -72.2%
YoY- -27.53%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 39,627 32,953 19,669 18,308 31,312 34,711 26,800 6.72%
PBT 1,158 149 -1,863 991 878 4,392 3,841 -18.09%
Tax -192 45 7 -337 -455 -1,024 -936 -23.18%
NP 966 194 -1,856 654 423 3,368 2,905 -16.75%
-
NP to SH 857 23 -876 637 879 3,368 2,905 -18.39%
-
Tax Rate 16.58% -30.20% - 34.01% 51.82% 23.32% 24.37% -
Total Cost 38,661 32,759 21,525 17,654 30,889 31,343 23,895 8.34%
-
Net Worth 150,713 178,249 153,546 184,637 197,528 197,943 192,025 -3.95%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 150,713 178,249 153,546 184,637 197,528 197,943 192,025 -3.95%
NOSH 98,505 115,000 98,426 92,318 98,764 98,479 98,474 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.44% 0.59% -9.44% 3.57% 1.35% 9.70% 10.84% -
ROE 0.57% 0.01% -0.57% 0.35% 0.45% 1.70% 1.51% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 40.23 28.65 19.98 19.83 31.70 35.25 27.22 6.72%
EPS 0.87 0.02 -0.89 0.69 0.89 3.42 2.95 -18.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.55 1.56 2.00 2.00 2.01 1.95 -3.95%
Adjusted Per Share Value based on latest NOSH - 92,318
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 38.49 32.01 19.11 17.78 30.41 33.72 26.03 6.72%
EPS 0.83 0.02 -0.85 0.62 0.85 3.27 2.82 -18.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4639 1.7314 1.4914 1.7935 1.9187 1.9227 1.8652 -3.95%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.32 0.37 0.37 0.63 0.90 1.14 3.24 -
P/RPS 0.80 1.29 1.85 3.18 2.84 3.23 11.91 -36.21%
P/EPS 36.78 1,850.00 -41.57 91.30 101.12 33.33 109.83 -16.65%
EY 2.72 0.05 -2.41 1.10 0.99 3.00 0.91 20.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.24 0.32 0.45 0.57 1.66 -29.12%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 25/08/11 26/08/10 20/08/09 28/08/08 28/08/07 -
Price 0.55 0.35 0.37 0.63 0.92 0.93 3.20 -
P/RPS 1.37 1.22 1.85 3.18 2.90 2.64 11.76 -30.09%
P/EPS 63.22 1,750.00 -41.57 91.30 103.37 27.19 108.47 -8.59%
EY 1.58 0.06 -2.41 1.10 0.97 3.68 0.92 9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.24 0.32 0.46 0.46 1.64 -22.31%

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