[YLI] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 32.78%
YoY- -124.83%
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 49,082 52,412 75,808 50,780 76,903 59,127 60,505 -3.42%
PBT -2,256 4,110 -666 -750 1,964 -1,477 -2,309 -0.38%
Tax 36 146 -153 7 -423 -113 612 -37.61%
NP -2,220 4,256 -819 -743 1,541 -1,590 -1,697 4.57%
-
NP to SH -1,271 5,381 194 -326 1,313 -791 -1,065 2.98%
-
Tax Rate - -3.55% - - 21.54% - - -
Total Cost 51,302 48,156 76,627 51,523 75,362 60,717 62,202 -3.15%
-
Net Worth 156,301 155,634 158,263 152,133 152,031 152,267 153,833 0.26%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 156,301 155,634 158,263 152,133 152,031 152,267 153,833 0.26%
NOSH 102,950 102,950 102,105 98,787 98,721 98,874 98,611 0.71%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -4.52% 8.12% -1.08% -1.46% 2.00% -2.69% -2.80% -
ROE -0.81% 3.46% 0.12% -0.21% 0.86% -0.52% -0.69% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 47.73 51.52 74.24 51.40 77.90 59.80 61.36 -4.09%
EPS -1.24 5.29 0.19 -0.33 1.33 -0.80 -1.08 2.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.53 1.55 1.54 1.54 1.54 1.56 -0.43%
Adjusted Per Share Value based on latest NOSH - 99,375
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 47.70 50.93 73.67 49.35 74.73 57.46 58.80 -3.42%
EPS -1.24 5.23 0.19 -0.32 1.28 -0.77 -1.03 3.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5189 1.5125 1.538 1.4784 1.4774 1.4797 1.495 0.26%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.45 0.54 0.715 0.845 0.645 0.37 0.365 -
P/RPS 0.94 1.05 0.96 1.64 0.83 0.62 0.59 8.06%
P/EPS -36.41 10.21 376.32 -256.06 48.50 -46.25 -33.80 1.24%
EY -2.75 9.80 0.27 -0.39 2.06 -2.16 -2.96 -1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.46 0.55 0.42 0.24 0.23 4.52%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 29/11/16 26/11/15 27/11/14 27/11/13 29/11/12 30/11/11 -
Price 0.43 0.475 0.695 0.81 0.865 0.33 0.41 -
P/RPS 0.90 0.92 0.94 1.58 1.11 0.55 0.67 5.03%
P/EPS -34.79 8.98 365.79 -245.45 65.04 -41.25 -37.96 -1.44%
EY -2.87 11.14 0.27 -0.41 1.54 -2.42 -2.63 1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.45 0.53 0.56 0.21 0.26 1.24%

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