[YBS] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -91.13%
YoY- -94.3%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 55,040 54,071 56,471 57,760 62,069 62,912 60,882 -6.49%
PBT -229 -2,112 165 611 6,105 8,941 9,183 -
Tax -462 -214 -307 -162 -1,214 -1,695 -1,981 -62.07%
NP -691 -2,326 -142 449 4,891 7,246 7,202 -
-
NP to SH -727 -2,313 -127 432 4,868 7,203 7,230 -
-
Tax Rate - - 186.06% 26.51% 19.89% 18.96% 21.57% -
Total Cost 55,731 56,397 56,613 57,311 57,178 55,666 53,680 2.52%
-
Net Worth 58,078 58,078 58,078 58,078 58,028 58,078 58,078 0.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 58,078 58,078 58,078 58,078 58,028 58,078 58,078 0.00%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -1.26% -4.30% -0.25% 0.78% 7.88% 11.52% 11.83% -
ROE -1.25% -3.98% -0.22% 0.74% 8.39% 12.40% 12.45% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 22.74 22.34 23.34 23.87 25.67 26.00 25.16 -6.51%
EPS -0.30 -0.96 -0.05 0.18 2.01 2.98 2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.24 0.24 0.24 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.94 20.57 21.48 21.97 23.61 23.93 23.16 -6.49%
EPS -0.28 -0.88 -0.05 0.16 1.85 2.74 2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2209 0.2209 0.2209 0.2209 0.2207 0.2209 0.2209 0.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.15 0.17 0.21 0.18 0.25 0.275 0.265 -
P/RPS 0.66 0.76 0.90 0.75 0.97 1.06 1.05 -26.60%
P/EPS -49.93 -17.79 -400.15 100.83 12.42 9.24 8.87 -
EY -2.00 -5.62 -0.25 0.99 8.05 10.82 11.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.88 0.75 1.04 1.15 1.10 -31.01%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 21/08/14 29/05/14 -
Price 0.14 0.125 0.19 0.18 0.215 0.265 0.32 -
P/RPS 0.62 0.56 0.81 0.75 0.84 1.02 1.27 -37.97%
P/EPS -46.60 -13.08 -362.04 100.83 10.68 8.90 10.71 -
EY -2.15 -7.65 -0.28 0.99 9.36 11.23 9.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.79 0.75 0.90 1.10 1.33 -42.46%

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