[YGL] QoQ Annualized Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 8,468 11,832 12,217 13,540 13,228 13,850 8,670 -1.57% QoQ % -28.43% -3.15% -9.77% 2.36% -4.49% 59.73% - Horiz. % 97.66% 136.46% 140.90% 156.16% 152.56% 159.73% 100.00%
PBT 0 -1,338 -2,068 -1,946 -3,920 220 -673 - QoQ % 0.00% 35.30% -6.27% 50.36% -1,881.82% 132.67% - Horiz. % -0.00% 198.71% 307.13% 289.01% 582.18% -32.67% 100.00%
Tax -20 -21 -18 -16 -120 25 -130 -71.48% QoQ % 4.76% -12.50% -16.66% 86.67% -580.00% 119.13% - Horiz. % 15.31% 16.07% 14.29% 12.24% 91.84% -19.13% 100.00%
NP -20 -1,359 -2,086 -1,962 -4,040 245 -804 -91.54% QoQ % 98.53% 34.87% -6.35% 51.44% -1,748.98% 130.47% - Horiz. % 2.49% 169.03% 259.54% 244.03% 502.49% -30.47% 100.00%
NP to SH -8 -1,328 -2,030 -1,902 -3,924 77 -588 -94.35% QoQ % 99.40% 34.60% -6.76% 51.53% -5,196.10% 113.10% - Horiz. % 1.36% 225.85% 345.35% 323.47% 667.35% -13.10% 100.00%
Tax Rate - % - % - % - % - % -11.36 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 8,488 13,191 14,303 15,502 17,268 13,605 9,474 -7.09% QoQ % -35.65% -7.78% -7.73% -10.23% 26.92% 43.59% - Horiz. % 89.59% 139.22% 150.97% 163.62% 182.25% 143.59% 100.00%
Net Worth 12,801 11,165 10,961 11,549 11,498 12,443 12,085 3.92% QoQ % 14.65% 1.86% -5.09% 0.44% -7.60% 2.96% - Horiz. % 105.92% 92.39% 90.70% 95.56% 95.14% 102.96% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 12,801 11,165 10,961 11,549 11,498 12,443 12,085 3.92% QoQ % 14.65% 1.86% -5.09% 0.44% -7.60% 2.96% - Horiz. % 105.92% 92.39% 90.70% 95.56% 95.14% 102.96% 100.00%
NOSH 255,514 255,514 255,514 255,514 255,514 255,514 255,514 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -0.24 % -11.49 % -17.08 % -14.49 % -30.54 % 1.77 % -9.27 % -91.31% QoQ % 97.91% 32.73% -17.87% 52.55% -1,825.42% 119.09% - Horiz. % 2.59% 123.95% 184.25% 156.31% 329.45% -19.09% 100.00%
ROE -0.06 % -11.89 % -18.53 % -16.47 % -34.13 % 0.62 % -4.87 % -94.71% QoQ % 99.50% 35.83% -12.51% 51.74% -5,604.84% 112.73% - Horiz. % 1.23% 244.15% 380.49% 338.19% 700.82% -12.73% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3.31 4.63 4.78 5.30 5.18 5.42 3.39 -1.58% QoQ % -28.51% -3.14% -9.81% 2.32% -4.43% 59.88% - Horiz. % 97.64% 136.58% 141.00% 156.34% 152.80% 159.88% 100.00%
EPS 0.00 -0.52 -0.80 -0.74 -1.52 -0.03 -0.23 - QoQ % 0.00% 35.00% -8.11% 51.32% -4,966.67% 86.96% - Horiz. % -0.00% 226.09% 347.83% 321.74% 660.87% 13.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0501 0.0437 0.0429 0.0452 0.0450 0.0487 0.0473 3.92% QoQ % 14.65% 1.86% -5.09% 0.44% -7.60% 2.96% - Horiz. % 105.92% 92.39% 90.70% 95.56% 95.14% 102.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3.12 4.35 4.50 4.98 4.87 5.10 3.19 -1.47% QoQ % -28.28% -3.33% -9.64% 2.26% -4.51% 59.87% - Horiz. % 97.81% 136.36% 141.07% 156.11% 152.66% 159.87% 100.00%
EPS 0.00 -0.49 -0.75 -0.70 -1.44 0.03 -0.22 - QoQ % 0.00% 34.67% -7.14% 51.39% -4,900.00% 113.64% - Horiz. % -0.00% 222.73% 340.91% 318.18% 654.55% -13.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0471 0.0411 0.0403 0.0425 0.0423 0.0458 0.0445 3.87% QoQ % 14.60% 1.99% -5.18% 0.47% -7.64% 2.92% - Horiz. % 105.84% 92.36% 90.56% 95.51% 95.06% 102.92% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.1400 0.1700 0.1300 0.1250 0.1350 0.1450 0.1450 -
P/RPS 4.22 3.67 2.72 2.36 2.61 2.68 4.27 -0.78% QoQ % 14.99% 34.93% 15.25% -9.58% -2.61% -37.24% - Horiz. % 98.83% 85.95% 63.70% 55.27% 61.12% 62.76% 100.00%
P/EPS -4,471.50 -32.71 -16.36 -16.79 -8.79 481.16 -63.01 1,627.51% QoQ % -13,570.13% -99.94% 2.56% -91.01% -101.83% 863.62% - Horiz. % 7,096.49% 51.91% 25.96% 26.65% 13.95% -763.62% 100.00%
EY -0.02 -3.06 -6.11 -5.96 -11.38 0.21 -1.59 -94.63% QoQ % 99.35% 49.92% -2.52% 47.63% -5,519.05% 113.21% - Horiz. % 1.26% 192.45% 384.28% 374.84% 715.72% -13.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.79 3.89 3.03 2.77 3.00 2.98 3.07 -6.19% QoQ % -28.28% 28.38% 9.39% -7.67% 0.67% -2.93% - Horiz. % 90.88% 126.71% 98.70% 90.23% 97.72% 97.07% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 - 21/02/23 24/11/22 26/08/22 31/05/22 - -
Price 0.1350 0.1350 0.1850 0.1350 0.1350 0.1400 0.1500 -
P/RPS 4.07 2.92 3.87 2.55 2.61 2.58 4.42 -5.37% QoQ % 39.38% -24.55% 51.76% -2.30% 1.16% -41.63% - Horiz. % 92.08% 66.06% 87.56% 57.69% 59.05% 58.37% 100.00%
P/EPS -4,311.81 -25.97 -23.28 -18.14 -8.79 464.57 -65.18 1,548.28% QoQ % -16,503.04% -11.55% -28.34% -106.37% -101.89% 812.75% - Horiz. % 6,615.24% 39.84% 35.72% 27.83% 13.49% -712.75% 100.00%
EY -0.02 -3.85 -4.30 -5.51 -11.38 0.22 -1.53 -94.49% QoQ % 99.48% 10.47% 21.96% 51.58% -5,272.73% 114.38% - Horiz. % 1.31% 251.63% 281.05% 360.13% 743.79% -14.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.69 3.09 4.31 2.99 3.00 2.87 3.17 -10.40% QoQ % -12.94% -28.31% 44.15% -0.33% 4.53% -9.46% - Horiz. % 84.86% 97.48% 135.96% 94.32% 94.64% 90.54% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Ygl_Q2FY2023.pdf 
