[YGL] QoQ 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- 43.06%
YoY- 29.41%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,098 2,351 1,184 1,926 1,969 1,156 1,484 25.88%
PBT -278 -1,076 -897 -402 -633 -824 -531 -34.96%
Tax -2 -6 -8 12 -14 -12 -5 -45.62%
NP -280 -1,082 -905 -390 -647 -836 -536 -35.06%
-
NP to SH -299 -973 -849 -324 -569 -933 -483 -27.30%
-
Tax Rate - - - - - - - -
Total Cost 2,378 3,433 2,089 2,316 2,616 1,992 2,020 11.45%
-
Net Worth 14,109 12,314 13,767 11,339 12,603 16,524 14,343 -1.08%
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 14,109 12,314 13,767 11,339 12,603 16,524 14,343 -1.08%
NOSH 186,875 159,508 166,470 129,600 142,249 179,423 146,363 17.63%
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 -13.35% -46.02% -76.44% -20.25% -32.86% -72.32% -36.12% -
ROE -2.12% -7.90% -6.17% -2.86% -4.51% -5.65% -3.37% -
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 1.12 1.47 0.71 1.49 1.38 0.64 1.01 7.11%
EPS -0.16 -0.61 -0.51 -0.25 -0.40 -0.52 -0.33 -38.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0755 0.0772 0.0827 0.0875 0.0886 0.0921 0.098 -15.92%
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 0.77 0.86 0.43 0.70 0.72 0.42 0.54 26.60%
EPS -0.11 -0.36 -0.31 -0.12 -0.21 -0.34 -0.18 -27.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0451 0.0504 0.0415 0.0461 0.0605 0.0525 -1.14%
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 9.35 7.12 16.87 6.73 7.22 15.52 24.66 -47.52%
P/EPS -65.63 -17.21 -23.53 -40.00 -25.00 -19.23 -75.76 -9.10%
EY -1.52 -5.81 -4.25 -2.50 -4.00 -5.20 -1.32 9.83%
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 8.46 7.80 15.47 8.07 7.22 15.52 11.84 -20.02%
P/EPS -59.38 -18.85 -21.57 -48.00 -25.00 -19.23 -36.36 38.55%
EY -1.68 -5.30 -4.64 -2.08 -4.00 -5.20 -2.75 -27.93%
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