[YLI] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 82.02%
YoY- 139.21%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 27,247 26,255 25,648 33,599 16,490 46,801 17,626 7.52%
PBT -1,117 -2,294 -970 1,217 -3,174 -558 -1,108 0.13%
Tax 65 -92 164 -34 274 -186 -5 -
NP -1,052 -2,386 -806 1,183 -2,900 -744 -1,113 -0.93%
-
NP to SH -610 -1,800 -217 830 -2,117 -400 -606 0.10%
-
Tax Rate - - - 2.79% - - - -
Total Cost 28,299 28,641 26,454 32,416 19,390 47,545 18,739 7.10%
-
Net Worth 156,209 155,593 151,899 153,154 148,682 152,195 192,551 -3.42%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 156,209 155,593 151,899 153,154 148,682 152,195 192,551 -3.42%
NOSH 102,950 101,694 98,636 98,809 98,465 97,560 97,741 0.86%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -3.86% -9.09% -3.14% 3.52% -17.59% -1.59% -6.31% -
ROE -0.39% -1.16% -0.14% 0.54% -1.42% -0.26% -0.31% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.69 25.82 26.00 34.00 16.75 47.97 18.03 6.74%
EPS -0.60 -1.77 -0.22 0.84 -2.15 -0.41 -0.62 -0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.53 1.54 1.55 1.51 1.56 1.97 -4.12%
Adjusted Per Share Value based on latest NOSH - 98,809
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.48 25.51 24.92 32.65 16.03 45.48 17.13 7.52%
EPS -0.59 -1.75 -0.21 0.81 -2.06 -0.39 -0.59 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5181 1.5121 1.4762 1.4884 1.4449 1.479 1.8712 -3.42%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.40 0.615 0.805 0.72 0.31 0.38 0.60 -
P/RPS 1.50 2.38 3.10 2.12 1.85 0.79 3.33 -12.43%
P/EPS -66.95 -34.75 -365.91 85.71 -14.42 -92.68 -96.77 -5.94%
EY -1.49 -2.88 -0.27 1.17 -6.94 -1.08 -1.03 6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.40 0.52 0.46 0.21 0.24 0.30 -2.35%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 26/02/15 27/02/14 27/02/13 23/02/12 24/02/11 -
Price 0.45 0.585 0.795 0.85 0.34 0.50 0.55 -
P/RPS 1.69 2.27 3.06 2.50 2.03 1.04 3.05 -9.36%
P/EPS -75.32 -33.05 -361.36 101.19 -15.81 -121.95 -88.71 -2.68%
EY -1.33 -3.03 -0.28 0.99 -6.32 -0.82 -1.13 2.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.52 0.55 0.23 0.32 0.28 0.58%

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