[YGL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[YGL] YGL CONVERGENCE BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 87.1%
YoY- 29.41%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,437 5,461 3,110 1,926 6,494 4,526 3,370 69.25%
PBT -2,685 -2,375 -1,299 -402 -2,431 -1,799 -974 96.24%
Tax 15 -2 4 12 -24 -9 2 281.75%
NP -2,670 -2,377 -1,295 -390 -2,455 -1,808 -972 95.77%
-
NP to SH -2,463 -2,146 -1,173 -324 -2,512 -1,943 -1,010 80.87%
-
Tax Rate - - - - - - - -
Total Cost 10,107 7,838 4,405 2,316 8,949 6,334 4,342 75.36%
-
Net Worth 12,208 12,271 13,109 11,339 14,642 15,977 16,226 -17.23%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 12,208 12,271 13,109 11,339 14,642 15,977 16,226 -17.23%
NOSH 161,920 158,962 158,513 129,600 165,263 173,482 165,573 -1.47%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -35.90% -43.53% -41.64% -20.25% -37.80% -39.95% -28.84% -
ROE -20.17% -17.49% -8.95% -2.86% -17.16% -12.16% -6.22% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.59 3.44 1.96 1.49 3.93 2.61 2.04 71.45%
EPS -1.53 -1.35 -0.74 -0.25 -1.52 -1.12 -0.61 84.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.0772 0.0827 0.0875 0.0886 0.0921 0.098 -15.99%
Adjusted Per Share Value based on latest NOSH - 129,600
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.72 2.00 1.14 0.70 2.37 1.65 1.23 69.49%
EPS -0.90 -0.78 -0.43 -0.12 -0.92 -0.71 -0.37 80.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0446 0.0448 0.0479 0.0414 0.0535 0.0584 0.0593 -17.25%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.105 0.105 0.12 0.10 0.10 0.10 0.25 -
P/RPS 2.29 3.06 6.12 6.73 2.54 3.83 12.28 -67.25%
P/EPS -6.90 -7.78 -16.22 -40.00 -6.58 -8.93 -40.98 -69.40%
EY -14.49 -12.86 -6.17 -2.50 -15.20 -11.20 -2.44 226.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.36 1.45 1.14 1.13 1.09 2.55 -33.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 29/08/13 30/05/13 27/02/13 27/11/12 28/08/12 -
Price 0.095 0.115 0.11 0.12 0.10 0.10 0.12 -
P/RPS 2.07 3.35 5.61 8.07 2.54 3.83 5.90 -50.16%
P/EPS -6.25 -8.52 -14.86 -48.00 -6.58 -8.93 -19.67 -53.33%
EY -16.01 -11.74 -6.73 -2.08 -15.20 -11.20 -5.08 114.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.49 1.33 1.37 1.13 1.09 1.22 2.16%

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