[YLI] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 7628.57%
YoY- 187.12%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 16,490 46,801 17,626 15,956 26,334 26,615 36,296 -12.31%
PBT -3,174 -558 -1,108 1,078 -677 1,963 5,612 -
Tax 274 -186 -5 97 -380 -357 -1,396 -
NP -2,900 -744 -1,113 1,175 -1,057 1,606 4,216 -
-
NP to SH -2,117 -400 -606 541 -621 1,606 4,216 -
-
Tax Rate - - - -9.00% - 18.19% 24.88% -
Total Cost 19,390 47,545 18,739 14,781 27,391 25,009 32,080 -8.04%
-
Net Worth 148,682 152,195 192,551 194,759 195,171 192,128 186,173 -3.67%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 148,682 152,195 192,551 194,759 195,171 192,128 186,173 -3.67%
NOSH 98,465 97,560 97,741 98,363 98,571 98,527 98,504 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -17.59% -1.59% -6.31% 7.36% -4.01% 6.03% 11.62% -
ROE -1.42% -0.26% -0.31% 0.28% -0.32% 0.84% 2.26% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.75 47.97 18.03 16.22 26.72 27.01 36.85 -12.30%
EPS -2.15 -0.41 -0.62 0.55 -0.63 1.63 4.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.56 1.97 1.98 1.98 1.95 1.89 -3.66%
Adjusted Per Share Value based on latest NOSH - 98,363
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.02 45.46 17.12 15.50 25.58 25.85 35.26 -12.31%
EPS -2.06 -0.39 -0.59 0.53 -0.60 1.56 4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4442 1.4783 1.8703 1.8918 1.8958 1.8662 1.8084 -3.67%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.31 0.38 0.60 0.80 0.57 2.75 1.90 -
P/RPS 1.85 0.79 3.33 4.93 2.13 10.18 5.16 -15.70%
P/EPS -14.42 -92.68 -96.77 145.45 -90.48 168.71 44.39 -
EY -6.94 -1.08 -1.03 0.69 -1.11 0.59 2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.30 0.40 0.29 1.41 1.01 -23.01%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 24/02/11 24/02/10 26/02/09 26/02/08 27/02/07 -
Price 0.34 0.50 0.55 0.74 0.62 1.95 2.11 -
P/RPS 2.03 1.04 3.05 4.56 2.32 7.22 5.73 -15.86%
P/EPS -15.81 -121.95 -88.71 134.55 -98.41 119.63 49.30 -
EY -6.32 -0.82 -1.13 0.74 -1.02 0.84 2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.32 0.28 0.37 0.31 1.00 1.12 -23.17%

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