[YBS] QoQ Quarter Result on 31-Dec-2016

Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016
Profit Trend
QoQ- 12.59%
YoY- 120.18%
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 21,132 19,391 20,211 17,799 17,622 16,374 17,943 11.51%
PBT 1,035 580 -334 1,300 1,267 995 -369 -
Tax -378 -254 182 -390 -376 -237 -33 407.38%
NP 657 326 -152 910 891 758 -402 -
-
NP to SH 718 412 -83 984 874 796 -413 -
-
Tax Rate 36.52% 43.79% - 30.00% 29.68% 23.82% - -
Total Cost 20,475 19,065 20,363 16,889 16,731 15,616 18,345 7.59%
-
Net Worth 58,078 55,658 55,658 55,658 55,658 53,066 53,447 5.69%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - 604 - - -
Div Payout % - - - - 69.22% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 58,078 55,658 55,658 55,658 55,658 53,066 53,447 5.69%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.11% 1.68% -0.75% 5.11% 5.06% 4.63% -2.24% -
ROE 1.24% 0.74% -0.15% 1.77% 1.57% 1.50% -0.77% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.73 8.01 8.35 7.36 7.28 6.79 7.39 11.73%
EPS 0.30 0.17 -0.03 0.41 0.36 0.33 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.23 0.23 0.22 0.22 5.96%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.04 7.38 7.69 6.77 6.70 6.23 6.83 11.47%
EPS 0.27 0.16 -0.03 0.37 0.33 0.30 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.2209 0.2117 0.2117 0.2117 0.2117 0.2019 0.2033 5.68%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.185 0.18 0.185 0.13 0.13 0.135 0.145 -
P/RPS 2.12 2.25 2.22 1.77 1.79 0.00 0.00 -
P/EPS 62.35 105.73 -539.39 31.97 35.99 0.00 0.00 -
EY 1.60 0.95 -0.19 3.13 2.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.77 0.78 0.80 0.57 0.57 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 25/08/16 26/05/16 -
Price 0.205 0.20 0.17 0.15 0.135 0.14 0.15 -
P/RPS 2.35 2.50 2.04 2.04 1.85 0.00 0.00 -
P/EPS 69.09 117.47 -495.65 36.89 37.38 0.00 0.00 -
EY 1.45 0.85 -0.20 2.71 2.68 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 0.85 0.87 0.74 0.65 0.59 0.00 0.00 -

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