[YGL] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,709 850 900 853 446 1,231 1,278 21.44% QoQ % 101.06% -5.56% 5.51% 91.26% -63.77% -3.68% - Horiz. % 133.72% 66.51% 70.42% 66.74% 34.90% 96.32% 100.00%
PBT 419 -377 -718 -327 -785 -348 189 70.27% QoQ % 211.14% 47.49% -119.57% 58.34% -125.57% -284.13% - Horiz. % 221.69% -199.47% -379.89% -173.02% -415.34% -184.13% 100.00%
Tax -17 -11 -19 -13 -15 -13 -8 65.52% QoQ % -54.55% 42.11% -46.15% 13.33% -15.38% -62.50% - Horiz. % 212.50% 137.50% 237.50% 162.50% 187.50% 162.50% 100.00%
NP 402 -388 -737 -340 -800 -361 181 70.48% QoQ % 203.61% 47.35% -116.76% 57.50% -121.61% -299.45% - Horiz. % 222.10% -214.36% -407.18% -187.85% -441.99% -199.45% 100.00%
NP to SH 413 -370 -773 -453 -781 -339 188 69.23% QoQ % 211.62% 52.13% -70.64% 42.00% -130.38% -280.32% - Horiz. % 219.68% -196.81% -411.17% -240.96% -415.43% -180.32% 100.00%
Tax Rate 4.06 % - % - % - % - % - % 4.23 % -2.70% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 95.98% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 1,307 1,238 1,637 1,193 1,246 1,592 1,097 12.42% QoQ % 5.57% -24.37% 37.22% -4.25% -21.73% 45.12% - Horiz. % 119.14% 112.85% 149.23% 108.75% 113.58% 145.12% 100.00%
Net Worth 1,677,108 16,352 16,678 17,444 17,862 18,629 17,336 2,025.09% QoQ % 10,155.68% -1.95% -4.39% -2.34% -4.11% 7.46% - Horiz. % 9,674.09% 94.33% 96.20% 100.63% 103.04% 107.46% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,677,108 16,352 16,678 17,444 17,862 18,629 17,336 2,025.09% QoQ % 10,155.68% -1.95% -4.39% -2.34% -4.11% 7.46% - Horiz. % 9,674.09% 94.33% 96.20% 100.63% 103.04% 107.46% 100.00%
NOSH 232,286 232,286 232,286 232,286 232,286 232,286 212,452 6.15% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 9.34% - Horiz. % 109.34% 109.34% 109.34% 109.34% 109.34% 109.34% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 23.52 % -45.65 % -81.89 % -39.86 % -179.37 % -29.33 % 14.16 % 40.38% QoQ % 151.52% 44.25% -105.44% 77.78% -511.56% -307.13% - Horiz. % 166.10% -322.39% -578.32% -281.50% -1,266.74% -207.13% 100.00%
ROE 0.02 % -2.26 % -4.63 % -2.60 % -4.37 % -1.82 % 1.08 % -93.05% QoQ % 100.88% 51.19% -78.08% 40.50% -140.11% -268.52% - Horiz. % 1.85% -209.26% -428.70% -240.74% -404.63% -168.52% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.74 0.37 0.39 0.37 0.19 0.53 0.60 15.05% QoQ % 100.00% -5.13% 5.41% 94.74% -64.15% -11.67% - Horiz. % 123.33% 61.67% 65.00% 61.67% 31.67% 88.33% 100.00%
EPS 0.18 -0.16 -0.33 -0.20 -0.34 -0.15 0.08 71.96% QoQ % 212.50% 51.52% -65.00% 41.18% -126.67% -287.50% - Horiz. % 225.00% -200.00% -412.50% -250.00% -425.00% -187.50% 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 7.2200 0.0704 0.0718 0.0751 0.0769 0.0802 0.0816 1,902.00% QoQ % 10,155.68% -1.95% -4.39% -2.34% -4.11% -1.72% - Horiz. % 8,848.04% 86.27% 87.99% 92.03% 94.24% 98.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.63 0.31 0.33 0.31 0.16 0.45 0.47 21.64% QoQ % 103.23% -6.06% 6.45% 93.75% -64.44% -4.26% - Horiz. % 134.04% 65.96% 70.21% 65.96% 34.04% 95.74% 100.00%
EPS 0.15 -0.14 -0.28 -0.17 -0.29 -0.12 0.07 66.44% QoQ % 207.14% 50.00% -64.71% 41.38% -141.67% -271.43% - Horiz. % 214.29% -200.00% -400.00% -242.86% -414.29% -171.43% 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 6.1723 0.0602 0.0614 0.0642 0.0657 0.0686 0.0638 2,025.14% QoQ % 10,152.99% -1.95% -4.36% -2.28% -4.23% 7.52% - Horiz. % 9,674.45% 94.36% 96.24% 100.63% 102.98% 107.52% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1300 0.1150 0.1050 0.1300 0.1300 0.1500 0.1800 -
P/RPS 17.67 31.43 27.10 35.40 67.71 28.30 29.92 -29.68% QoQ % -43.78% 15.98% -23.45% -47.72% 139.26% -5.41% - Horiz. % 59.06% 105.05% 90.57% 118.32% 226.30% 94.59% 100.00%
P/EPS 73.12 -72.20 -31.55 -66.66 -38.66 -102.78 203.41 -49.54% QoQ % 201.27% -128.84% 52.67% -72.43% 62.39% -150.53% - Horiz. % 35.95% -35.49% -15.51% -32.77% -19.01% -50.53% 100.00%
EY 1.37 -1.39 -3.17 -1.50 -2.59 -0.97 0.49 98.84% QoQ % 198.56% 56.15% -111.33% 42.08% -167.01% -297.96% - Horiz. % 279.59% -283.67% -646.94% -306.12% -528.57% -197.96% 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 0.02 1.63 1.46 1.73 1.69 1.87 2.21 -95.69% QoQ % -98.77% 11.64% -15.61% 2.37% -9.63% -15.38% - Horiz. % 0.90% 73.76% 66.06% 78.28% 76.47% 84.62% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 27/05/19 26/02/19 28/11/18 21/08/18 28/05/18 27/02/18 -
Price 0.1150 0.1150 0.1150 0.1050 0.1350 0.1450 0.1650 -
P/RPS 15.63 31.43 29.68 28.59 70.31 27.36 27.43 -31.34% QoQ % -50.27% 5.90% 3.81% -59.34% 156.98% -0.26% - Horiz. % 56.98% 114.58% 108.20% 104.23% 256.33% 99.74% 100.00%
P/EPS 64.68 -72.20 -34.56 -53.84 -40.15 -99.36 186.46 -50.73% QoQ % 189.58% -108.91% 35.81% -34.10% 59.59% -153.29% - Horiz. % 34.69% -38.72% -18.53% -28.87% -21.53% -53.29% 100.00%
EY 1.55 -1.39 -2.89 -1.86 -2.49 -1.01 0.54 102.36% QoQ % 211.51% 51.90% -55.38% 25.30% -146.53% -287.04% - Horiz. % 287.04% -257.41% -535.19% -344.44% -461.11% -187.04% 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 0.02 1.63 1.60 1.40 1.76 1.81 2.02 -95.43% QoQ % -98.77% 1.87% 14.29% -20.45% -2.76% -10.40% - Horiz. % 0.99% 80.69% 79.21% 69.31% 87.13% 89.60% 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 3rd Qtr Sept 2018.pdf 
