[YGL] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[YGL] YGL CONVERGENCE BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 66.87%
YoY- 37.04%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 7,939 8,006 9,868 12,224 7,437 7,281 6,220 17.61%
PBT -1,254 -1,410 -1,054 -728 -2,685 -3,166 -2,598 -38.38%
Tax -28 -25 -26 -24 15 -2 8 -
NP -1,282 -1,436 -1,080 -752 -2,670 -3,169 -2,590 -37.34%
-
NP to SH -1,247 -1,486 -1,040 -816 -2,463 -2,861 -2,346 -34.30%
-
Tax Rate - - - - - - - -
Total Cost 9,221 9,442 10,948 12,976 10,107 10,450 8,810 3.07%
-
Net Worth 11,181 12,859 12,479 15,136 12,208 12,271 13,109 -10.03%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 11,181 12,859 12,479 15,136 12,208 12,271 13,109 -10.03%
NOSH 163,239 185,833 173,333 203,999 161,920 158,962 158,513 1.97%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -16.15% -17.94% -10.94% -6.15% -35.90% -43.53% -41.64% -
ROE -11.15% -11.56% -8.33% -5.39% -20.17% -23.32% -17.90% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.86 4.31 5.69 5.99 4.59 4.58 3.92 15.36%
EPS -0.71 -0.80 -0.60 -0.40 -1.53 -1.80 -1.48 -38.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0685 0.0692 0.072 0.0742 0.0754 0.0772 0.0827 -11.77%
Adjusted Per Share Value based on latest NOSH - 203,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.90 2.93 3.61 4.47 2.72 2.66 2.27 17.68%
EPS -0.46 -0.54 -0.38 -0.30 -0.90 -1.05 -0.86 -34.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0409 0.047 0.0456 0.0553 0.0446 0.0448 0.0479 -9.97%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.33 0.245 0.095 0.10 0.105 0.105 0.12 -
P/RPS 6.79 5.69 1.67 1.67 2.29 2.29 3.06 69.87%
P/EPS -43.20 -30.63 -15.83 -25.00 -6.90 -5.83 -8.11 204.07%
EY -2.31 -3.27 -6.32 -4.00 -14.49 -17.14 -12.33 -67.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.82 3.54 1.32 1.35 1.39 1.36 1.45 122.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/03/15 26/11/14 27/08/14 27/05/14 26/02/14 29/11/13 29/08/13 -
Price 0.285 0.395 0.14 0.10 0.095 0.115 0.11 -
P/RPS 5.86 9.17 2.46 1.67 2.07 2.51 2.80 63.39%
P/EPS -37.31 -49.38 -23.33 -25.00 -6.25 -6.39 -7.43 192.38%
EY -2.68 -2.03 -4.29 -4.00 -16.01 -15.65 -13.45 -65.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.16 5.71 1.94 1.35 1.26 1.49 1.33 113.43%

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