[YGL] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[YGL] YGL CONVERGENCE BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.49%
YoY- -43.65%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 9,383 8,689 7,559 7,430 6,235 6,535 6,495 27.87%
PBT -1,881 -2,433 -2,653 -3,008 -2,756 -2,390 -2,431 -15.75%
Tax -22 -22 -4 -16 -22 -19 -24 -5.65%
NP -1,903 -2,455 -2,657 -3,024 -2,778 -2,409 -2,455 -15.65%
-
NP to SH -1,837 -2,305 -2,458 -2,728 -2,688 -2,309 -2,512 -18.87%
-
Tax Rate - - - - - - - -
Total Cost 11,286 11,144 10,216 10,454 9,013 8,944 8,950 16.76%
-
Net Worth 12,599 15,136 14,109 12,314 13,767 11,339 12,603 -0.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 12,599 15,136 14,109 12,314 13,767 11,339 12,603 -0.02%
NOSH 174,999 203,999 186,875 159,508 166,470 129,600 142,249 14.85%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -20.28% -28.25% -35.15% -40.70% -44.55% -36.86% -37.80% -
ROE -14.58% -15.23% -17.42% -22.15% -19.52% -20.36% -19.93% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.36 4.26 4.04 4.66 3.75 5.04 4.57 11.24%
EPS -1.05 -1.13 -1.32 -1.71 -1.61 -1.78 -1.77 -29.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.0742 0.0755 0.0772 0.0827 0.0875 0.0886 -12.95%
Adjusted Per Share Value based on latest NOSH - 159,508
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.43 3.17 2.76 2.71 2.28 2.39 2.37 28.03%
EPS -0.67 -0.84 -0.90 -1.00 -0.98 -0.84 -0.92 -19.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.046 0.0553 0.0515 0.045 0.0503 0.0414 0.046 0.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.095 0.10 0.105 0.105 0.12 0.10 0.10 -
P/RPS 1.77 2.35 2.60 2.25 3.20 1.98 2.19 -13.26%
P/EPS -9.05 -8.85 -7.98 -6.14 -7.43 -5.61 -5.66 36.85%
EY -11.05 -11.30 -12.53 -16.29 -13.46 -17.82 -17.66 -26.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.35 1.39 1.36 1.45 1.14 1.13 10.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 26/02/14 29/11/13 29/08/13 30/05/13 27/02/13 -
Price 0.14 0.10 0.095 0.115 0.11 0.12 0.10 -
P/RPS 2.61 2.35 2.35 2.47 2.94 2.38 2.19 12.44%
P/EPS -13.34 -8.85 -7.22 -6.72 -6.81 -6.74 -5.66 77.38%
EY -7.50 -11.30 -13.85 -14.87 -14.68 -14.85 -17.66 -43.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.35 1.26 1.49 1.33 1.37 1.13 43.51%

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