[YBS] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -129.4%
YoY- -101.76%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 56,861 55,040 54,071 56,471 57,760 62,069 62,912 -6.50%
PBT -5,127 -229 -2,112 165 611 6,105 8,941 -
Tax -204 -462 -214 -307 -162 -1,214 -1,695 -75.52%
NP -5,331 -691 -2,326 -142 449 4,891 7,246 -
-
NP to SH -5,326 -727 -2,313 -127 432 4,868 7,203 -
-
Tax Rate - - - 186.06% 26.51% 19.89% 18.96% -
Total Cost 62,192 55,731 56,397 56,613 57,311 57,178 55,666 7.64%
-
Net Worth 53,238 58,078 58,078 58,078 58,078 58,028 58,078 -5.62%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 53,238 58,078 58,078 58,078 58,078 58,028 58,078 -5.62%
NOSH 241,994 241,994 241,994 241,994 241,994 241,994 241,994 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -9.38% -1.26% -4.30% -0.25% 0.78% 7.88% 11.52% -
ROE -10.00% -1.25% -3.98% -0.22% 0.74% 8.39% 12.40% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.50 22.74 22.34 23.34 23.87 25.67 26.00 -6.50%
EPS -2.20 -0.30 -0.96 -0.05 0.18 2.01 2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.24 0.24 0.24 0.24 0.24 -5.62%
Adjusted Per Share Value based on latest NOSH - 241,994
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.63 20.94 20.57 21.48 21.97 23.61 23.93 -6.49%
EPS -2.03 -0.28 -0.88 -0.05 0.16 1.85 2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2025 0.2209 0.2209 0.2209 0.2209 0.2207 0.2209 -5.61%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.17 0.15 0.17 0.21 0.18 0.25 0.275 -
P/RPS 0.72 0.66 0.76 0.90 0.75 0.97 1.06 -22.67%
P/EPS -7.72 -49.93 -17.79 -400.15 100.83 12.42 9.24 -
EY -12.95 -2.00 -5.62 -0.25 0.99 8.05 10.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.63 0.71 0.88 0.75 1.04 1.15 -23.40%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 21/08/14 -
Price 0.15 0.14 0.125 0.19 0.18 0.215 0.265 -
P/RPS 0.64 0.62 0.56 0.81 0.75 0.84 1.02 -26.64%
P/EPS -6.82 -46.60 -13.08 -362.04 100.83 10.68 8.90 -
EY -14.67 -2.15 -7.65 -0.28 0.99 9.36 11.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.58 0.52 0.79 0.75 0.90 1.10 -27.36%

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