[YGL] YoY TTM Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 0.65%
YoY- 83.23%
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 3,928 5,262 5,620 6,794 9,383 6,235 8,388 -11.87%
PBT -1,800 -302 -249 -291 -1,881 -2,756 -721 16.46%
Tax -53 -69 -92 14 -22 -22 18 -
NP -1,853 -371 -341 -277 -1,903 -2,778 -703 17.52%
-
NP to SH -1,748 -229 -374 -308 -1,837 -2,688 -630 18.53%
-
Tax Rate - - - - - - - -
Total Cost 5,781 5,633 5,961 7,071 11,286 9,013 9,091 -7.26%
-
Net Worth 17,862 14,188 0 11,662 12,599 13,767 14,343 3.72%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 17,862 14,188 0 11,662 12,599 13,767 14,343 3.72%
NOSH 232,286 193,572 193,572 161,304 174,999 166,470 146,363 7.99%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -47.17% -7.05% -6.07% -4.08% -20.28% -44.55% -8.38% -
ROE -9.79% -1.61% 0.00% -2.64% -14.58% -19.52% -4.39% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.69 2.72 2.90 4.21 5.36 3.75 5.73 -18.40%
EPS -0.75 -0.12 -0.19 -0.19 -1.05 -1.61 -0.43 9.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0733 0.00 0.0723 0.072 0.0827 0.098 -3.95%
Adjusted Per Share Value based on latest NOSH - 161,304
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.44 1.93 2.06 2.49 3.43 2.28 3.07 -11.84%
EPS -0.64 -0.08 -0.14 -0.11 -0.67 -0.98 -0.23 18.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0654 0.0519 0.00 0.0427 0.0461 0.0504 0.0525 3.72%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.13 0.15 0.115 0.20 0.095 0.12 0.25 -
P/RPS 7.69 5.52 3.96 4.75 1.77 3.20 4.36 9.91%
P/EPS -17.28 -126.79 -59.52 -104.74 -9.05 -7.43 -58.08 -18.28%
EY -5.79 -0.79 -1.68 -0.95 -11.05 -13.46 -1.72 22.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.05 0.00 2.77 1.32 1.45 2.55 -6.62%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 29/08/17 29/08/16 26/08/15 27/08/14 29/08/13 28/08/12 -
Price 0.135 0.17 0.11 0.125 0.14 0.11 0.12 -
P/RPS 7.98 6.25 3.79 2.97 2.61 2.94 2.09 25.00%
P/EPS -17.94 -143.70 -56.93 -65.46 -13.34 -6.81 -27.88 -7.08%
EY -5.57 -0.70 -1.76 -1.53 -7.50 -14.68 -3.59 7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.32 0.00 1.73 1.94 1.33 1.22 6.29%

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