[YLI] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 82.02%
YoY- 139.21%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 30,371 20,409 17,755 33,599 37,276 39,627 24,897 14.15%
PBT 359 -1,109 -1,933 1,217 806 1,158 728 -37.55%
Tax -112 119 117 -34 -231 -192 -474 -61.74%
NP 247 -990 -1,816 1,183 575 966 254 -1.84%
-
NP to SH 159 -485 -1,188 830 456 857 460 -50.71%
-
Tax Rate 31.20% - - 2.79% 28.66% 16.58% 65.11% -
Total Cost 30,124 21,399 19,571 32,416 36,701 38,661 24,643 14.31%
-
Net Worth 153,037 151,438 151,199 153,154 152,660 150,713 148,765 1.90%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 153,037 151,438 151,199 153,154 152,660 150,713 148,765 1.90%
NOSH 99,375 98,979 98,181 98,809 99,130 98,505 97,872 1.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.81% -4.85% -10.23% 3.52% 1.54% 2.44% 1.02% -
ROE 0.10% -0.32% -0.79% 0.54% 0.30% 0.57% 0.31% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.56 20.62 18.08 34.00 37.60 40.23 25.44 12.99%
EPS 0.16 -0.49 -1.21 0.84 0.46 0.87 0.47 -51.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.53 1.54 1.55 1.54 1.53 1.52 0.87%
Adjusted Per Share Value based on latest NOSH - 98,809
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.51 19.83 17.25 32.65 36.22 38.51 24.19 14.15%
EPS 0.15 -0.47 -1.15 0.81 0.44 0.83 0.45 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4872 1.4717 1.4694 1.4884 1.4836 1.4646 1.4457 1.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.845 1.03 1.05 0.72 0.645 0.32 0.30 -
P/RPS 2.76 5.00 5.81 2.12 1.72 0.80 1.18 76.11%
P/EPS 528.13 -210.20 -86.78 85.71 140.22 36.78 63.83 308.55%
EY 0.19 -0.48 -1.15 1.17 0.71 2.72 1.57 -75.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.68 0.46 0.42 0.21 0.20 96.16%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 30/05/14 27/02/14 27/11/13 29/08/13 30/05/13 -
Price 0.81 0.77 1.10 0.85 0.865 0.55 0.355 -
P/RPS 2.65 3.73 6.08 2.50 2.30 1.37 1.40 52.95%
P/EPS 506.25 -157.14 -90.91 101.19 188.04 63.22 75.53 255.08%
EY 0.20 -0.64 -1.10 0.99 0.53 1.58 1.32 -71.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.71 0.55 0.56 0.36 0.23 74.37%

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