[YB] YoY Quarter Result on 30-Jun-2017 [#2]

Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 115.16%
YoY- -98.01%
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 9,530 27,727 30,436 30,559 36,553 34,246 43,784 -22.42%
PBT -6,401 -4,149 -688 69 4,533 4,330 5,956 -
Tax 141 975 176 0 -1,062 -1,054 -1,481 -
NP -6,260 -3,174 -512 69 3,471 3,276 4,475 -
-
NP to SH -6,260 -3,174 -512 69 3,471 3,276 4,475 -
-
Tax Rate - - - 0.00% 23.43% 24.34% 24.87% -
Total Cost 15,790 30,901 30,948 30,490 33,082 30,970 39,309 -14.09%
-
Net Worth 187,160 196,518 205,749 213,128 217,135 209,344 201,375 -1.21%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 187,160 196,518 205,749 213,128 217,135 209,344 201,375 -1.21%
NOSH 160,000 160,000 160,000 160,000 158,493 159,804 159,821 0.01%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -65.69% -11.45% -1.68% 0.23% 9.50% 9.57% 10.22% -
ROE -3.34% -1.62% -0.25% 0.03% 1.60% 1.56% 2.22% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.57 19.05 20.56 20.07 23.06 21.43 27.40 -21.16%
EPS -4.31 -2.18 -0.35 0.05 2.19 2.05 2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.35 1.39 1.40 1.37 1.31 1.26 0.39%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.26 9.49 10.42 10.46 12.51 11.72 14.99 -22.43%
EPS -2.14 -1.09 -0.18 0.02 1.19 1.12 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6407 0.6728 0.7044 0.7296 0.7433 0.7167 0.6894 -1.21%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.955 0.625 0.74 0.77 0.85 0.97 1.17 -
P/RPS 14.54 3.28 3.60 3.84 3.69 4.53 4.27 22.63%
P/EPS -22.13 -28.66 -213.94 1,698.85 38.81 47.32 41.79 -
EY -4.52 -3.49 -0.47 0.06 2.58 2.11 2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.46 0.53 0.55 0.62 0.74 0.93 -3.73%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 29/08/19 30/08/18 25/08/17 22/08/16 24/08/15 21/08/14 -
Price 0.90 0.575 0.72 0.75 0.835 0.815 1.20 -
P/RPS 13.70 3.02 3.50 3.74 3.62 3.80 4.38 20.91%
P/EPS -20.86 -26.37 -208.15 1,654.73 38.13 39.76 42.86 -
EY -4.79 -3.79 -0.48 0.06 2.62 2.52 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.43 0.52 0.54 0.61 0.62 0.95 -4.95%

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