[YLI] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 103.5%
YoY- 102.63%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 100,514 100,822 118,254 131,812 143,292 143,074 121,010 -11.62%
PBT -3,923 -6,201 -2,954 596 -4,745 -3,822 -4,618 -10.29%
Tax -313 214 -226 180 5 -344 1,224 -
NP -4,236 -5,986 -3,180 776 -4,740 -4,166 -3,394 15.90%
-
NP to SH -2,448 -3,877 -1,582 92 -2,625 -1,953 -2,130 9.71%
-
Tax Rate - - - -30.20% - - - -
Total Cost 104,750 106,809 121,434 131,036 148,032 147,241 124,404 -10.82%
-
Net Worth 149,436 148,850 152,267 178,249 151,404 153,382 153,833 -1.91%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 149,436 148,850 152,267 178,249 151,404 153,382 153,833 -1.91%
NOSH 98,313 98,576 98,874 115,000 98,314 98,322 98,611 -0.20%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -4.21% -5.94% -2.69% 0.59% -3.31% -2.91% -2.80% -
ROE -1.64% -2.60% -1.04% 0.05% -1.73% -1.27% -1.38% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 102.24 102.28 119.60 114.62 145.75 145.52 122.71 -11.44%
EPS -2.49 -3.93 -1.60 0.08 -2.67 -1.99 -2.16 9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.54 1.55 1.54 1.56 1.56 -1.71%
Adjusted Per Share Value based on latest NOSH - 115,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 97.63 97.93 114.86 128.03 139.18 138.97 117.54 -11.62%
EPS -2.38 -3.77 -1.54 0.09 -2.55 -1.90 -2.07 9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4515 1.4458 1.479 1.7314 1.4706 1.4899 1.4942 -1.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.30 0.31 0.37 0.37 0.43 0.38 0.365 -
P/RPS 0.29 0.30 0.31 0.32 0.30 0.26 0.30 -2.23%
P/EPS -12.05 -7.88 -23.13 462.50 -16.10 -19.13 -16.90 -20.17%
EY -8.30 -12.69 -4.32 0.22 -6.21 -5.23 -5.92 25.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.24 0.24 0.28 0.24 0.23 -8.88%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 29/11/12 29/08/12 24/05/12 23/02/12 30/11/11 -
Price 0.355 0.34 0.33 0.35 0.39 0.50 0.41 -
P/RPS 0.35 0.33 0.28 0.31 0.27 0.34 0.33 3.99%
P/EPS -14.26 -8.64 -20.63 437.50 -14.61 -25.17 -18.98 -17.34%
EY -7.01 -11.57 -4.85 0.23 -6.85 -3.97 -5.27 20.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.21 0.23 0.25 0.32 0.26 -7.84%

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