[YBS] QoQ TTM Result on 30-Sep-2015

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015
Profit Trend
QoQ- 68.57%
YoY- -114.93%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 64,561 61,588 56,861 55,040 54,071 56,471 57,760 7.71%
PBT -3,513 -5,255 -5,127 -229 -2,112 165 611 -
Tax -125 50 -204 -462 -214 -307 -162 -15.88%
NP -3,638 -5,205 -5,331 -691 -2,326 -142 449 -
-
NP to SH -3,584 -5,203 -5,326 -727 -2,313 -127 432 -
-
Tax Rate - - - - - 186.06% 26.51% -
Total Cost 68,199 66,793 62,192 55,731 56,397 56,613 57,311 12.30%
-
Net Worth 53,238 53,238 53,238 58,078 58,078 58,078 58,078 -5.64%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 53,238 53,238 53,238 58,078 58,078 58,078 58,078 -5.64%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -5.63% -8.45% -9.38% -1.26% -4.30% -0.25% 0.78% -
ROE -6.73% -9.77% -10.00% -1.25% -3.98% -0.22% 0.74% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.68 25.45 23.50 22.74 22.34 23.34 23.87 7.70%
EPS -1.48 -2.15 -2.20 -0.30 -0.96 -0.05 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.24 0.24 0.24 0.24 -5.64%
Adjusted Per Share Value based on latest NOSH - 241,994
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.56 23.43 21.63 20.94 20.57 21.48 21.97 7.71%
EPS -1.36 -1.98 -2.03 -0.28 -0.88 -0.05 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2025 0.2025 0.2025 0.2209 0.2209 0.2209 0.2209 -5.63%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.135 0.145 0.17 0.15 0.17 0.21 0.18 -
P/RPS 0.51 0.57 0.72 0.66 0.76 0.90 0.75 -22.68%
P/EPS -9.12 -6.74 -7.72 -49.93 -17.79 -400.15 100.83 -
EY -10.97 -14.83 -12.95 -2.00 -5.62 -0.25 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.66 0.77 0.63 0.71 0.88 0.75 -12.87%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 -
Price 0.14 0.15 0.15 0.14 0.125 0.19 0.18 -
P/RPS 0.52 0.59 0.64 0.62 0.56 0.81 0.75 -21.68%
P/EPS -9.45 -6.98 -6.82 -46.60 -13.08 -362.04 100.83 -
EY -10.58 -14.33 -14.67 -2.15 -7.65 -0.28 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.68 0.58 0.52 0.79 0.75 -10.04%

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