[YGL] QoQ Quarter Result on 2018-12-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 707 1,709 850 900 853 446 1,231 -30.88% QoQ % -58.63% 101.06% -5.56% 5.51% 91.26% -63.77% - Horiz. % 57.43% 138.83% 69.05% 73.11% 69.29% 36.23% 100.00%
PBT -603 419 -377 -718 -327 -785 -348 44.22% QoQ % -243.91% 211.14% 47.49% -119.57% 58.34% -125.57% - Horiz. % 173.28% -120.40% 108.33% 206.32% 93.97% 225.57% 100.00%
Tax -22 -17 -11 -19 -13 -15 -13 41.96% QoQ % -29.41% -54.55% 42.11% -46.15% 13.33% -15.38% - Horiz. % 169.23% 130.77% 84.62% 146.15% 100.00% 115.38% 100.00%
NP -625 402 -388 -737 -340 -800 -361 44.14% QoQ % -255.47% 203.61% 47.35% -116.76% 57.50% -121.61% - Horiz. % 173.13% -111.36% 107.48% 204.16% 94.18% 221.61% 100.00%
NP to SH -661 413 -370 -773 -453 -781 -339 56.01% QoQ % -260.05% 211.62% 52.13% -70.64% 42.00% -130.38% - Horiz. % 194.99% -121.83% 109.14% 228.02% 133.63% 230.38% 100.00%
Tax Rate - % 4.06 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 1,332 1,307 1,238 1,637 1,193 1,246 1,592 -11.20% QoQ % 1.91% 5.57% -24.37% 37.22% -4.25% -21.73% - Horiz. % 83.67% 82.10% 77.76% 102.83% 74.94% 78.27% 100.00%
Net Worth 16,097 1,677,108 16,352 16,678 17,444 17,862 18,629 -9.27% QoQ % -99.04% 10,155.68% -1.95% -4.39% -2.34% -4.11% - Horiz. % 86.41% 9,002.49% 87.78% 89.53% 93.64% 95.89% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 16,097 1,677,108 16,352 16,678 17,444 17,862 18,629 -9.27% QoQ % -99.04% 10,155.68% -1.95% -4.39% -2.34% -4.11% - Horiz. % 86.41% 9,002.49% 87.78% 89.53% 93.64% 95.89% 100.00%
NOSH 232,286 232,286 232,286 232,286 232,286 232,286 232,286 - 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -88.40 % 23.52 % -45.65 % -81.89 % -39.86 % -179.37 % -29.33 % 108.51% QoQ % -475.85% 151.52% 44.25% -105.44% 77.78% -511.56% - Horiz. % 301.40% -80.19% 155.64% 279.20% 135.90% 611.56% 100.00%
ROE -4.11 % 0.02 % -2.26 % -4.63 % -2.60 % -4.37 % -1.82 % 72.04% QoQ % -20,650.00% 100.88% 51.19% -78.08% 40.50% -140.11% - Horiz. % 225.82% -1.10% 124.18% 254.40% 142.86% 240.11% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 0.30 0.74 0.37 0.39 0.37 0.19 0.53 -31.55% QoQ % -59.46% 100.00% -5.13% 5.41% 94.74% -64.15% - Horiz. % 56.60% 139.62% 69.81% 73.58% 69.81% 35.85% 100.00%
EPS -0.28 0.18 -0.16 -0.33 -0.20 -0.34 -0.15 51.55% QoQ % -255.56% 212.50% 51.52% -65.00% 41.18% -126.67% - Horiz. % 186.67% -120.00% 106.67% 220.00% 133.33% 226.67% 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 0.0693 7.2200 0.0704 0.0718 0.0751 0.0769 0.0802 -9.27% QoQ % -99.04% 10,155.68% -1.95% -4.39% -2.34% -4.11% - Horiz. % 86.41% 9,002.49% 87.78% 89.53% 93.64% 95.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 0.26 0.63 0.31 0.33 0.31 0.16 0.45 -30.61% QoQ % -58.73% 103.23% -6.06% 6.45% 93.75% -64.44% - Horiz. % 57.78% 140.00% 68.89% 73.33% 68.89% 35.56% 100.00%
EPS -0.24 0.15 -0.14 -0.28 -0.17 -0.29 -0.12 58.67% QoQ % -260.00% 207.14% 50.00% -64.71% 41.38% -141.67% - Horiz. % 200.00% -125.00% 116.67% 233.33% 141.67% 241.67% 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 0.0592 6.1723 0.0602 0.0614 0.0642 0.0657 0.0686 -9.35% QoQ % -99.04% 10,152.99% -1.95% -4.36% -2.28% -4.23% - Horiz. % 86.30% 8,997.52% 87.76% 89.50% 93.59% 95.77% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.1050 0.1300 0.1150 0.1050 0.1300 0.1300 0.1500 -
P/RPS 34.50 17.67 31.43 27.10 35.40 67.71 28.30 14.10% QoQ % 95.25% -43.78% 15.98% -23.45% -47.72% 139.26% - Horiz. % 121.91% 62.44% 111.06% 95.76% 125.09% 239.26% 100.00%
P/EPS -36.90 73.12 -72.20 -31.55 -66.66 -38.66 -102.78 -49.45% QoQ % -150.46% 201.27% -128.84% 52.67% -72.43% 62.39% - Horiz. % 35.90% -71.14% 70.25% 30.70% 64.86% 37.61% 100.00%
EY -2.71 1.37 -1.39 -3.17 -1.50 -2.59 -0.97 98.24% QoQ % -297.81% 198.56% 56.15% -111.33% 42.08% -167.01% - Horiz. % 279.38% -141.24% 143.30% 326.80% 154.64% 267.01% 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 1.52 0.02 1.63 1.46 1.73 1.69 1.87 -12.89% QoQ % 7,500.00% -98.77% 11.64% -15.61% 2.37% -9.63% - Horiz. % 81.28% 1.07% 87.17% 78.07% 92.51% 90.37% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 27/05/19 26/02/19 28/11/18 21/08/18 28/05/18 -
Price 0.1200 0.1150 0.1150 0.1150 0.1050 0.1350 0.1450 -
P/RPS 39.43 15.63 31.43 29.68 28.59 70.31 27.36 27.56% QoQ % 152.27% -50.27% 5.90% 3.81% -59.34% 156.98% - Horiz. % 144.12% 57.13% 114.88% 108.48% 104.50% 256.98% 100.00%
P/EPS -42.17 64.68 -72.20 -34.56 -53.84 -40.15 -99.36 -43.49% QoQ % -165.20% 189.58% -108.91% 35.81% -34.10% 59.59% - Horiz. % 42.44% -65.10% 72.67% 34.78% 54.19% 40.41% 100.00%
EY -2.37 1.55 -1.39 -2.89 -1.86 -2.49 -1.01 76.49% QoQ % -252.90% 211.51% 51.90% -55.38% 25.30% -146.53% - Horiz. % 234.65% -153.47% 137.62% 286.14% 184.16% 246.53% 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 1.73 0.02 1.63 1.60 1.40 1.76 1.81 -2.97% QoQ % 8,550.00% -98.77% 1.87% 14.29% -20.45% -2.76% - Horiz. % 95.58% 1.10% 90.06% 88.40% 77.35% 97.24% 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 Dec18.pdf 
