[YBS] QoQ TTM Result on 31-Dec-2015

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015
Profit Trend
QoQ- -632.6%
YoY- -1332.87%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 67,663 64,561 61,588 56,861 55,040 54,071 56,471 12.77%
PBT -3,458 -3,513 -5,255 -5,127 -229 -2,112 165 -
Tax -220 -125 50 -204 -462 -214 -307 -19.87%
NP -3,678 -3,638 -5,205 -5,331 -691 -2,326 -142 770.24%
-
NP to SH -3,619 -3,584 -5,203 -5,326 -727 -2,313 -127 827.27%
-
Tax Rate - - - - - - 186.06% -
Total Cost 71,341 68,199 66,793 62,192 55,731 56,397 56,613 16.61%
-
Net Worth 55,658 53,238 53,238 53,238 58,078 58,078 58,078 -2.78%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 604 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 55,658 53,238 53,238 53,238 58,078 58,078 58,078 -2.78%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -5.44% -5.63% -8.45% -9.38% -1.26% -4.30% -0.25% -
ROE -6.50% -6.73% -9.77% -10.00% -1.25% -3.98% -0.22% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 27.96 26.68 25.45 23.50 22.74 22.34 23.34 12.75%
EPS -1.50 -1.48 -2.15 -2.20 -0.30 -0.96 -0.05 859.52%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.22 0.22 0.24 0.24 0.24 -2.78%
Adjusted Per Share Value based on latest NOSH - 241,994
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.74 24.56 23.43 21.63 20.94 20.57 21.48 12.78%
EPS -1.38 -1.36 -1.98 -2.03 -0.28 -0.88 -0.05 807.78%
DPS 0.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2117 0.2025 0.2025 0.2025 0.2209 0.2209 0.2209 -2.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.13 0.135 0.145 0.17 0.15 0.17 0.21 -
P/RPS 0.46 0.51 0.57 0.72 0.66 0.76 0.90 -35.99%
P/EPS -8.69 -9.12 -6.74 -7.72 -49.93 -17.79 -400.15 -92.16%
EY -11.50 -10.97 -14.83 -12.95 -2.00 -5.62 -0.25 1174.90%
DY 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.66 0.77 0.63 0.71 0.88 -25.07%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 -
Price 0.135 0.14 0.15 0.15 0.14 0.125 0.19 -
P/RPS 0.48 0.52 0.59 0.64 0.62 0.56 0.81 -29.38%
P/EPS -9.03 -9.45 -6.98 -6.82 -46.60 -13.08 -362.04 -91.40%
EY -11.08 -10.58 -14.33 -14.67 -2.15 -7.65 -0.28 1053.48%
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.68 0.68 0.58 0.52 0.79 -17.64%

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