[YGL] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[YGL] YGL CONVERGENCE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 47.42%
YoY- 33.42%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 6,495 9,990 8,796 8,326 8,449 12,411 10,904 -8.26%
PBT -2,431 2,162 171 -2,779 -4,220 1,466 3,249 -
Tax -24 -5 -50 -20 -26 -137 -196 -29.50%
NP -2,455 2,157 121 -2,799 -4,246 1,329 3,053 -
-
NP to SH -2,512 2,327 33 -2,759 -4,144 1,232 3,023 -
-
Tax Rate - 0.23% 29.24% - - 9.35% 6.03% -
Total Cost 8,950 7,833 8,675 11,125 12,695 11,082 7,851 2.20%
-
Net Worth 12,603 12,516 14,763 14,091 17,433 21,002 12,402 0.26%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 1,021 2,139 -
Div Payout % - - - - - 82.95% 70.78% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 12,603 12,516 14,763 14,091 17,433 21,002 12,402 0.26%
NOSH 142,249 120,000 158,918 146,027 145,282 72,222 66,641 13.45%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -37.80% 21.59% 1.38% -33.62% -50.25% 10.71% 28.00% -
ROE -19.93% 18.59% 0.22% -19.58% -23.77% 5.87% 24.38% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.57 8.33 5.53 5.70 5.82 17.18 16.36 -19.13%
EPS -1.77 1.94 0.02 -1.89 -2.85 1.71 4.54 -
DPS 0.00 0.00 0.00 0.00 0.00 1.42 3.20 -
NAPS 0.0886 0.1043 0.0929 0.0965 0.12 0.2908 0.1861 -11.62%
Adjusted Per Share Value based on latest NOSH - 146,027
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.38 3.65 3.22 3.05 3.09 4.54 3.99 -8.24%
EPS -0.92 0.85 0.01 -1.01 -1.52 0.45 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.78 -
NAPS 0.0461 0.0458 0.054 0.0516 0.0638 0.0768 0.0454 0.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.23 0.16 0.12 0.12 0.60 0.68 -
P/RPS 2.19 2.76 2.89 2.10 2.06 3.49 4.16 -10.13%
P/EPS -5.66 11.86 770.52 -6.35 -4.21 35.17 14.99 -
EY -17.66 8.43 0.13 -15.74 -23.77 2.84 6.67 -
DY 0.00 0.00 0.00 0.00 0.00 2.36 4.71 -
P/NAPS 1.13 2.21 1.72 1.24 1.00 2.06 3.65 -17.73%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 25/02/10 26/02/09 29/02/08 27/02/07 -
Price 0.10 0.15 0.18 0.12 0.08 0.17 0.69 -
P/RPS 2.19 1.80 3.25 2.10 1.38 0.99 4.22 -10.34%
P/EPS -5.66 7.74 866.83 -6.35 -2.80 9.97 15.21 -
EY -17.66 12.93 0.12 -15.74 -35.65 10.03 6.57 -
DY 0.00 0.00 0.00 0.00 0.00 8.32 4.64 -
P/NAPS 1.13 1.44 1.94 1.24 0.67 0.58 3.71 -17.95%

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