[YFG] YoY Quarter Result on 31-Dec-2013 [#2]

Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -11.9%
YoY- 233.66%
Quarter Report
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 10,052 19,779 11,144 49,499 25,159 19,713 16,866 -7.94%
PBT -6,565 1,146 369 899 202 462 -397 56.63%
Tax 16 0 99 -225 0 -15 -58 -
NP -6,549 1,146 468 674 202 447 -455 53.19%
-
NP to SH -6,549 1,146 468 674 202 447 -455 53.19%
-
Tax Rate - 0.00% -26.83% 25.03% 0.00% 3.25% - -
Total Cost 16,601 18,633 10,676 48,825 24,957 19,266 17,321 -0.67%
-
Net Worth -66,998 -22,170 25,389 40,562 38,177 34,866 21,964 -
Dividend
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth -66,998 -22,170 25,389 40,562 38,177 34,866 21,964 -
NOSH 609,075 609,075 585,000 612,727 673,333 638,571 413,636 6.38%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -65.15% 5.79% 4.20% 1.36% 0.80% 2.27% -2.70% -
ROE 0.00% 0.00% 1.84% 1.66% 0.53% 1.28% -2.07% -
Per Share
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.65 3.25 1.90 8.08 3.74 3.09 4.08 -13.48%
EPS -1.08 0.19 0.08 0.11 0.03 0.07 -0.11 44.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.0364 0.0434 0.0662 0.0567 0.0546 0.0531 -
Adjusted Per Share Value based on latest NOSH - 612,727
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.65 3.25 1.83 8.13 4.13 3.24 2.77 -7.95%
EPS -1.08 0.19 0.08 0.11 0.03 0.07 -0.07 54.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.0364 0.0417 0.0666 0.0627 0.0572 0.0361 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.065 0.04 0.105 0.125 0.12 0.16 0.15 -
P/RPS 3.94 1.23 5.51 1.55 3.21 5.18 3.68 1.09%
P/EPS -6.05 21.26 131.25 113.64 400.00 228.57 -136.36 -39.24%
EY -16.54 4.70 0.76 0.88 0.25 0.44 -0.73 64.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.42 1.89 2.12 2.93 2.82 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/05/17 28/04/16 23/09/15 28/01/14 31/01/13 31/01/12 08/02/11 -
Price 0.05 0.035 0.035 0.115 0.115 0.17 0.19 -
P/RPS 3.03 1.08 1.84 1.42 3.08 5.51 4.66 -6.65%
P/EPS -4.65 18.60 43.75 104.55 383.33 242.86 -172.73 -43.90%
EY -21.50 5.38 2.29 0.96 0.26 0.41 -0.58 78.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.81 1.74 2.03 3.11 3.58 -

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