[YLI] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -11.04%
YoY- -125.34%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 151,616 140,092 124,441 101,904 101,560 81,636 128,257 11.78%
PBT -1,332 -2,660 -1,251 -2,293 -1,500 -4,436 1,248 -
Tax -306 132 -430 228 14 476 -340 -6.77%
NP -1,638 -2,528 -1,681 -2,065 -1,486 -3,960 908 -
-
NP to SH 388 -1,156 -553 -724 -652 -1,940 955 -45.11%
-
Tax Rate - - - - - - 27.24% -
Total Cost 153,254 142,620 126,122 103,969 103,046 85,596 127,349 13.12%
-
Net Worth 158,263 157,917 151,087 152,039 152,133 151,438 151,618 2.89%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 158,263 157,917 151,087 152,039 152,133 151,438 151,618 2.89%
NOSH 102,105 103,214 98,749 98,727 98,787 98,979 98,453 2.45%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -1.08% -1.80% -1.35% -2.03% -1.46% -4.85% 0.71% -
ROE 0.25% -0.73% -0.37% -0.48% -0.43% -1.28% 0.63% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 148.49 135.73 126.02 103.22 102.81 82.48 130.27 9.11%
EPS 0.38 -1.12 -0.56 -0.73 -0.66 -1.96 0.97 -46.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.53 1.53 1.54 1.54 1.53 1.54 0.43%
Adjusted Per Share Value based on latest NOSH - 98,636
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 147.27 136.08 120.87 98.98 98.65 79.30 124.58 11.78%
EPS 0.38 -1.12 -0.54 -0.70 -0.63 -1.88 0.93 -44.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5373 1.5339 1.4676 1.4768 1.4777 1.471 1.4727 2.90%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.715 0.73 0.81 0.805 0.845 1.03 1.05 -
P/RPS 0.48 0.54 0.64 0.78 0.82 1.25 0.81 -29.42%
P/EPS 188.16 -65.18 -144.64 -109.77 -128.03 -52.55 108.25 44.51%
EY 0.53 -1.53 -0.69 -0.91 -0.78 -1.90 0.92 -30.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.53 0.52 0.55 0.67 0.68 -22.92%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 30/05/14 -
Price 0.695 0.60 0.785 0.795 0.81 0.77 1.10 -
P/RPS 0.47 0.44 0.62 0.77 0.79 0.93 0.84 -32.07%
P/EPS 182.89 -53.57 -140.18 -108.41 -122.73 -39.29 113.40 37.48%
EY 0.55 -1.87 -0.71 -0.92 -0.81 -2.55 0.88 -26.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.51 0.52 0.53 0.50 0.71 -26.19%

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