[YGL] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[YGL] YGL CONVERGENCE BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -16.41%
YoY- -326.67%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 8,689 7,559 7,430 6,235 6,535 6,495 7,447 10.84%
PBT -2,433 -2,653 -3,008 -2,756 -2,390 -2,431 -1,716 26.23%
Tax -22 -4 -16 -22 -19 -24 -11 58.80%
NP -2,455 -2,657 -3,024 -2,778 -2,409 -2,455 -1,727 26.45%
-
NP to SH -2,305 -2,458 -2,728 -2,688 -2,309 -2,512 -1,899 13.80%
-
Tax Rate - - - - - - - -
Total Cost 11,144 10,216 10,454 9,013 8,944 8,950 9,174 13.86%
-
Net Worth 15,136 14,109 12,314 13,767 11,339 12,603 16,524 -5.68%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 15,136 14,109 12,314 13,767 11,339 12,603 16,524 -5.68%
NOSH 203,999 186,875 159,508 166,470 129,600 142,249 179,423 8.94%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -28.25% -35.15% -40.70% -44.55% -36.86% -37.80% -23.19% -
ROE -15.23% -17.42% -22.15% -19.52% -20.36% -19.93% -11.49% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.26 4.04 4.66 3.75 5.04 4.57 4.15 1.76%
EPS -1.13 -1.32 -1.71 -1.61 -1.78 -1.77 -1.06 4.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0742 0.0755 0.0772 0.0827 0.0875 0.0886 0.0921 -13.42%
Adjusted Per Share Value based on latest NOSH - 166,470
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.18 2.77 2.72 2.28 2.39 2.38 2.72 10.98%
EPS -0.84 -0.90 -1.00 -0.98 -0.84 -0.92 -0.69 14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0554 0.0516 0.0451 0.0504 0.0415 0.0461 0.0605 -5.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.10 0.105 0.105 0.12 0.10 0.10 0.10 -
P/RPS 2.35 2.60 2.25 3.20 1.98 2.19 2.41 -1.66%
P/EPS -8.85 -7.98 -6.14 -7.43 -5.61 -5.66 -9.45 -4.28%
EY -11.30 -12.53 -16.29 -13.46 -17.82 -17.66 -10.58 4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.39 1.36 1.45 1.14 1.13 1.09 15.34%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 26/02/14 29/11/13 29/08/13 30/05/13 27/02/13 27/11/12 -
Price 0.10 0.095 0.115 0.11 0.12 0.10 0.10 -
P/RPS 2.35 2.35 2.47 2.94 2.38 2.19 2.41 -1.66%
P/EPS -8.85 -7.22 -6.72 -6.81 -6.74 -5.66 -9.45 -4.28%
EY -11.30 -13.85 -14.87 -14.68 -14.85 -17.66 -10.58 4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.26 1.49 1.33 1.37 1.13 1.09 15.34%

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