[YGL] QoQ Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,231 1,278 973 1,556 1,633 967 1,106 7.41% QoQ % -3.68% 31.35% -37.47% -4.72% 68.87% -12.57% - Horiz. % 111.30% 115.55% 87.97% 140.69% 147.65% 87.43% 100.00%
PBT -348 189 -856 136 171 -376 -233 30.69% QoQ % -284.13% 122.08% -729.41% -20.47% 145.48% -61.37% - Horiz. % 149.36% -81.12% 367.38% -58.37% -73.39% 161.37% 100.00%
Tax -13 -8 -17 -15 -10 -27 -17 -16.39% QoQ % -62.50% 52.94% -13.33% -50.00% 62.96% -58.82% - Horiz. % 76.47% 47.06% 100.00% 88.24% 58.82% 158.82% 100.00%
NP -361 181 -873 121 161 -403 -250 27.78% QoQ % -299.45% 120.73% -821.49% -24.84% 139.95% -61.20% - Horiz. % 144.40% -72.40% 349.20% -48.40% -64.40% 161.20% 100.00%
NP to SH -339 188 -816 126 174 -283 -246 23.86% QoQ % -280.32% 123.04% -747.62% -27.59% 161.48% -15.04% - Horiz. % 137.80% -76.42% 331.71% -51.22% -70.73% 115.04% 100.00%
Tax Rate - % 4.23 % - % 11.03 % 5.85 % - % - % - QoQ % 0.00% 0.00% 0.00% 88.55% 0.00% 0.00% - Horiz. % 0.00% 72.31% 0.00% 188.55% 100.00% - -
Total Cost 1,592 1,097 1,846 1,435 1,472 1,370 1,356 11.30% QoQ % 45.12% -40.57% 28.64% -2.51% 7.45% 1.03% - Horiz. % 117.40% 80.90% 136.14% 105.83% 108.55% 101.03% 100.00%
Net Worth 18,629 17,336 17,208 14,188 14,111 13,937 14,208 19.82% QoQ % 7.46% 0.74% 21.28% 0.55% 1.25% -1.91% - Horiz. % 131.12% 122.01% 121.12% 99.86% 99.32% 98.09% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 18,629 17,336 17,208 14,188 14,111 13,937 14,208 19.82% QoQ % 7.46% 0.74% 21.28% 0.55% 1.25% -1.91% - Horiz. % 131.12% 122.01% 121.12% 99.86% 99.32% 98.09% 100.00%
NOSH 232,286 212,452 212,452 193,572 193,572 193,572 193,572 12.94% QoQ % 9.34% 0.00% 9.75% 0.00% 0.00% 0.00% - Horiz. % 120.00% 109.75% 109.75% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -29.33 % 14.16 % -89.72 % 7.78 % 9.86 % -41.68 % -22.60 % 19.00% QoQ % -307.13% 115.78% -1,253.21% -21.10% 123.66% -84.42% - Horiz. % 129.78% -62.65% 396.99% -34.42% -43.63% 184.42% 100.00%
ROE -1.82 % 1.08 % -4.74 % 0.89 % 1.23 % -2.03 % -1.73 % 3.44% QoQ % -268.52% 122.78% -632.58% -27.64% 160.59% -17.34% - Horiz. % 105.20% -62.43% 273.99% -51.45% -71.10% 117.34% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.53 0.60 0.46 0.80 0.84 0.50 0.57 -4.74% QoQ % -11.67% 30.43% -42.50% -4.76% 68.00% -12.28% - Horiz. % 92.98% 105.26% 80.70% 140.35% 147.37% 87.72% 100.00%
EPS -0.15 0.08 -0.35 0.07 0.09 -0.21 -0.12 16.06% QoQ % -287.50% 122.86% -600.00% -22.22% 142.86% -75.00% - Horiz. % 125.00% -66.67% 291.67% -58.33% -75.00% 175.00% 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 0.0802 0.0816 0.0810 0.0733 0.0729 0.0720 0.0734 6.09% QoQ % -1.72% 0.74% 10.50% 0.55% 1.25% -1.91% - Horiz. % 109.26% 111.17% 110.35% 99.86% 99.32% 98.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.45 0.47 0.36 0.57 0.60 0.36 0.41 6.41% QoQ % -4.26% 30.56% -36.84% -5.00% 66.67% -12.20% - Horiz. % 109.76% 114.63% 87.80% 139.02% 146.34% 87.80% 100.00%
EPS -0.12 0.07 -0.30 0.05 0.06 -0.10 -0.09 21.16% QoQ % -271.43% 123.33% -700.00% -16.67% 160.00% -11.11% - Horiz. % 133.33% -77.78% 333.33% -55.56% -66.67% 111.11% 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 0.0686 0.0638 0.0633 0.0522 0.0519 0.0513 0.0523 19.85% QoQ % 7.52% 0.79% 21.26% 0.58% 1.17% -1.91% - Horiz. % 131.17% 121.99% 121.03% 99.81% 99.24% 98.09% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1500 0.1800 0.2000 0.1500 0.1700 0.0950 0.1100 -
P/RPS 28.30 29.92 43.67 18.66 20.15 19.02 19.25 29.32% QoQ % -5.41% -31.49% 134.03% -7.39% 5.94% -1.19% - Horiz. % 147.01% 155.43% 226.86% 96.94% 104.68% 98.81% 100.00%
P/EPS -102.78 203.41 -52.07 230.44 189.12 -64.98 -86.56 12.14% QoQ % -150.53% 490.65% -122.60% 21.85% 391.04% 24.93% - Horiz. % 118.74% -234.99% 60.15% -266.22% -218.48% 75.07% 100.00%
EY -0.97 0.49 -1.92 0.43 0.53 -1.54 -1.16 -11.25% QoQ % -297.96% 125.52% -546.51% -18.87% 134.42% -32.76% - Horiz. % 83.62% -42.24% 165.52% -37.07% -45.69% 132.76% 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 1.87 2.21 2.47 2.05 2.33 1.32 1.50 15.85% QoQ % -15.38% -10.53% 20.49% -12.02% 76.52% -12.00% - Horiz. % 124.67% 147.33% 164.67% 136.67% 155.33% 88.00% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 28/11/17 29/08/17 26/05/17 28/02/17 29/11/16 -
Price 0.1450 0.1650 0.1800 0.1700 0.1650 0.1150 0.0900 -
P/RPS 27.36 27.43 39.30 21.15 19.56 23.02 15.75 44.56% QoQ % -0.26% -30.20% 85.82% 8.13% -15.03% 46.16% - Horiz. % 173.71% 174.16% 249.52% 134.29% 124.19% 146.16% 100.00%
P/EPS -99.36 186.46 -46.86 261.17 183.56 -78.66 -70.82 25.35% QoQ % -153.29% 497.91% -117.94% 42.28% 333.36% -11.07% - Horiz. % 140.30% -263.29% 66.17% -368.78% -259.19% 111.07% 100.00%
EY -1.01 0.54 -2.13 0.38 0.54 -1.27 -1.41 -19.96% QoQ % -287.04% 125.35% -660.53% -29.63% 142.52% 9.93% - Horiz. % 71.63% -38.30% 151.06% -26.95% -38.30% 90.07% 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 1.81 2.02 2.22 2.32 2.26 1.60 1.23 29.41% QoQ % -10.40% -9.01% -4.31% 2.65% 41.25% 30.08% - Horiz. % 147.15% 164.23% 180.49% 188.62% 183.74% 130.08% 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 2nd Qtr Jun17.pdf 
