[YGL] QoQ Quarter Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,040 1,249 2,504 1,969 1,072 1,878 3,056 -51.22% QoQ % -16.73% -50.12% 27.17% 83.68% -42.92% -38.55% - Horiz. % 34.03% 40.87% 81.94% 64.43% 35.08% 61.45% 100.00%
PBT -506 -405 840 -195 -531 -345 -182 97.60% QoQ % -24.94% -148.21% 530.77% 63.28% -53.91% -89.56% - Horiz. % 278.02% 222.53% -461.54% 107.14% 291.76% 189.56% 100.00%
Tax -17 -12 -8 40 -6 -8 -6 100.10% QoQ % -41.67% -50.00% -120.00% 766.67% 25.00% -33.33% - Horiz. % 283.33% 200.00% 133.33% -666.67% 100.00% 133.33% 100.00%
NP -523 -417 832 -155 -537 -353 -188 97.68% QoQ % -25.42% -150.12% 636.77% 71.14% -52.12% -87.77% - Horiz. % 278.19% 221.81% -442.55% 82.45% 285.64% 187.77% 100.00%
NP to SH -508 -371 761 -45 -561 -350 -204 83.62% QoQ % -36.93% -148.75% 1,791.11% 91.98% -60.29% -71.57% - Horiz. % 249.02% 181.86% -373.04% 22.06% 275.00% 171.57% 100.00%
Tax Rate - % - % 0.95 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 1,563 1,666 1,672 2,124 1,609 2,231 3,244 -38.51% QoQ % -6.18% -0.36% -21.28% 32.01% -27.88% -31.23% - Horiz. % 48.18% 51.36% 51.54% 65.47% 49.60% 68.77% 100.00%
Net Worth 14,359 11,662 11,795 2,814 12,940 12,599 15,136 -3.45% QoQ % 23.12% -1.13% 319.09% -78.25% 2.70% -16.76% - Horiz. % 94.86% 77.05% 77.93% 18.59% 85.49% 83.24% 100.00%
Dividend 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 14,359 11,662 11,795 2,814 12,940 12,599 15,136 -3.45% QoQ % 23.12% -1.13% 319.09% -78.25% 2.70% -16.76% - Horiz. % 94.86% 77.05% 77.93% 18.59% 85.49% 83.24% 100.00%
NOSH 180,844 161,304 158,541 40,909 186,999 174,999 203,999 -7.71% QoQ % 12.11% 1.74% 287.55% -78.12% 6.86% -14.22% - Horiz. % 88.65% 79.07% 77.72% 20.05% 91.67% 85.78% 100.00%
Ratio Analysis 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -50.29 % -33.39 % 33.23 % -7.87 % -50.09 % -18.80 % -6.15 % 305.37% QoQ % -50.61% -200.48% 522.24% 84.29% -166.44% -205.69% - Horiz. % 817.72% 542.93% -540.33% 127.97% 814.47% 305.69% 100.00%
ROE -3.54 % -3.18 % 6.45 % -1.60 % -4.34 % -2.78 % -1.35 % 90.05% QoQ % -11.32% -149.30% 503.12% 63.13% -56.12% -105.93% - Horiz. % 262.22% 235.56% -477.78% 118.52% 321.48% 205.93% 100.00%
Per Share 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.58 0.77 1.58 4.81 0.57 1.07 1.50 -46.89% QoQ % -24.68% -51.27% -67.15% 743.86% -46.73% -28.67% - Horiz. % 38.67% 51.33% 105.33% 320.67% 38.00% 71.33% 100.00%
EPS -0.28 -0.23 0.48 -0.11 -0.30 -0.20 -0.10 98.53% QoQ % -21.74% -147.92% 536.36% 63.33% -50.00% -100.00% - Horiz. % 280.00% 230.00% -480.00% 110.00% 300.00% 200.00% 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 0.0794 0.0723 0.0744 0.0688 0.0692 0.0720 0.0742 4.61% QoQ % 9.82% -2.82% 8.14% -0.58% -3.89% -2.96% - Horiz. % 107.01% 97.44% 100.27% 92.72% 93.26% 97.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.38 0.46 0.92 0.72 0.39 0.69 1.12 -51.32% QoQ % -17.39% -50.00% 27.78% 84.62% -43.48% -38.39% - Horiz. % 33.93% 41.07% 82.14% 64.29% 34.82% 61.61% 100.00%
EPS -0.19 -0.14 0.28 -0.02 -0.21 -0.13 -0.08 77.92% QoQ % -35.71% -150.00% 1,500.00% 90.48% -61.54% -62.50% - Horiz. % 237.50% 175.00% -350.00% 25.00% 262.50% 162.50% 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 0.0528 0.0429 0.0434 0.0104 0.0476 0.0464 0.0557 -3.50% QoQ % 23.08% -1.15% 317.31% -78.15% 2.59% -16.70% - Horiz. % 94.79% 77.02% 77.92% 18.67% 85.46% 83.30% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1550 0.2000 0.2950 0.3300 0.2450 0.0950 0.1000 -
P/RPS 26.95 25.83 18.68 6.86 42.74 8.85 6.68 153.21% QoQ % 4.34% 38.28% 172.30% -83.95% 382.94% 32.49% - Horiz. % 403.44% 386.68% 279.64% 102.69% 639.82% 132.49% 100.00%
P/EPS -55.18 -86.96 61.46 -300.00 -81.67 -47.50 -100.00 -32.70% QoQ % 36.55% -241.49% 120.49% -267.33% -71.94% 52.50% - Horiz. % 55.18% 86.96% -61.46% 300.00% 81.67% 47.50% 100.00%
EY -1.81 -1.15 1.63 -0.33 -1.22 -2.11 -1.00 48.47% QoQ % -57.39% -170.55% 593.94% 72.95% 42.18% -111.00% - Horiz. % 181.00% 115.00% -163.00% 33.00% 122.00% 211.00% 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 1.95 2.77 3.97 4.80 3.54 1.32 1.35 27.75% QoQ % -29.60% -30.23% -17.29% 35.59% 168.18% -2.22% - Horiz. % 144.44% 205.19% 294.07% 355.56% 262.22% 97.78% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 26/05/15 27/03/15 26/11/14 27/08/14 27/05/14 -
Price 0.1750 0.1250 0.2600 0.2850 0.3950 0.1400 0.1000 -
P/RPS 30.43 16.14 16.46 5.92 68.90 13.05 6.68 174.55% QoQ % 88.54% -1.94% 178.04% -91.41% 427.97% 95.36% - Horiz. % 455.54% 241.62% 246.41% 88.62% 1,031.44% 195.36% 100.00%
P/EPS -62.30 -54.35 54.17 -259.09 -131.67 -70.00 -100.00 -27.03% QoQ % -14.63% -200.33% 120.91% -96.77% -88.10% 30.00% - Horiz. % 62.30% 54.35% -54.17% 259.09% 131.67% 70.00% 100.00%
EY -1.61 -1.84 1.85 -0.39 -0.76 -1.43 -1.00 37.33% QoQ % 12.50% -199.46% 574.36% 48.68% 46.85% -43.00% - Horiz. % 161.00% 184.00% -185.00% 39.00% 76.00% 143.00% 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 2.20 1.73 3.49 4.14 5.71 1.94 1.35 38.44% QoQ % 27.17% -50.43% -15.70% -27.50% 194.33% 43.70% - Horiz. % 162.96% 128.15% 258.52% 306.67% 422.96% 143.70% 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 4th Qtr Result ended 31 Dec14.pdf 
