[YLI] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 39.82%
YoY- 6.74%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 135,399 118,290 107,188 100,514 111,603 141,914 156,576 -9.20%
PBT 3,909 -482 -2,914 -3,923 -6,529 -3,913 -2,733 -
Tax -931 -623 -550 -313 424 -36 716 -
NP 2,978 -1,105 -3,464 -4,236 -6,105 -3,949 -2,017 -
-
NP to SH 2,603 -344 -1,614 -2,448 -4,068 -2,351 -1,726 -
-
Tax Rate 23.82% - - - - - - -
Total Cost 132,421 119,395 110,652 104,750 117,708 145,863 158,593 -11.29%
-
Net Worth 153,154 152,660 150,713 148,765 148,682 151,031 178,249 -9.59%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 153,154 152,660 150,713 148,765 148,682 151,031 178,249 -9.59%
NOSH 98,809 99,130 98,505 97,872 98,465 98,072 115,000 -9.59%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.20% -0.93% -3.23% -4.21% -5.47% -2.78% -1.29% -
ROE 1.70% -0.23% -1.07% -1.65% -2.74% -1.56% -0.97% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 137.03 119.33 108.81 102.70 113.34 144.70 136.15 0.42%
EPS 2.63 -0.35 -1.64 -2.50 -4.13 -2.40 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.53 1.52 1.51 1.54 1.55 0.00%
Adjusted Per Share Value based on latest NOSH - 97,872
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 131.52 114.90 104.12 97.63 108.40 137.85 152.09 -9.20%
EPS 2.53 -0.33 -1.57 -2.38 -3.95 -2.28 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4876 1.4829 1.4639 1.445 1.4442 1.467 1.7314 -9.59%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.72 0.645 0.32 0.30 0.31 0.37 0.37 -
P/RPS 0.53 0.54 0.29 0.29 0.27 0.26 0.27 56.58%
P/EPS 27.33 -185.87 -19.53 -11.99 -7.50 -15.43 -24.65 -
EY 3.66 -0.54 -5.12 -8.34 -13.33 -6.48 -4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.21 0.20 0.21 0.24 0.24 54.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 29/08/13 30/05/13 27/02/13 29/11/12 29/08/12 -
Price 0.85 0.865 0.55 0.355 0.34 0.33 0.35 -
P/RPS 0.62 0.72 0.51 0.35 0.30 0.23 0.26 78.20%
P/EPS 32.27 -249.27 -33.57 -14.19 -8.23 -13.77 -23.32 -
EY 3.10 -0.40 -2.98 -7.05 -12.15 -7.26 -4.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.36 0.23 0.23 0.21 0.23 78.53%

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