[YGL] QoQ Quarter Result on 2019-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,174 892 715 555 707 1,709 850 23.95% QoQ % 31.61% 24.76% 28.83% -21.50% -58.63% 101.06% - Horiz. % 138.12% 104.94% 84.12% 65.29% 83.18% 201.06% 100.00%
PBT -102 -708 -5,715 -973 -603 419 -377 -58.07% QoQ % 85.59% 87.61% -487.36% -61.36% -243.91% 211.14% - Horiz. % 27.06% 187.80% 1,515.92% 258.09% 159.95% -111.14% 100.00%
Tax -10 -22 -69 -6 -22 -17 -11 -6.14% QoQ % 54.55% 68.12% -1,050.00% 72.73% -29.41% -54.55% - Horiz. % 90.91% 200.00% 627.27% 54.55% 200.00% 154.55% 100.00%
NP -112 -730 -5,784 -979 -625 402 -388 -56.22% QoQ % 84.66% 87.38% -490.81% -56.64% -255.47% 203.61% - Horiz. % 28.87% 188.14% 1,490.72% 252.32% 161.08% -103.61% 100.00%
NP to SH -190 -716 -5,697 -972 -661 413 -370 -35.80% QoQ % 73.46% 87.43% -486.11% -47.05% -260.05% 211.62% - Horiz. % 51.35% 193.51% 1,539.73% 262.70% 178.65% -111.62% 100.00%
Tax Rate - % - % - % - % - % 4.06 % - % - 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 1,286 1,622 6,499 1,534 1,332 1,307 1,238 2.56% QoQ % -20.72% -75.04% 323.66% 15.17% 1.91% 5.57% - Horiz. % 103.88% 131.02% 524.96% 123.91% 107.59% 105.57% 100.00%
Net Worth 1,185,587 1,206,028 12,947 15,121 16,097 1,677,108 16,352 1,625.19% QoQ % -1.69% 9,214.62% -14.38% -6.06% -99.04% 10,155.68% - Horiz. % 7,249.98% 7,374.98% 79.18% 92.47% 98.44% 10,255.68% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,185,587 1,206,028 12,947 15,121 16,097 1,677,108 16,352 1,625.19% QoQ % -1.69% 9,214.62% -14.38% -6.06% -99.04% 10,155.68% - Horiz. % 7,249.98% 7,374.98% 79.18% 92.47% 98.44% 10,255.68% 100.00%
NOSH 255,514 255,514 233,712 232,286 232,286 232,286 232,286 6.54% QoQ % 0.00% 9.33% 0.61% 0.00% 0.00% 0.00% - Horiz. % 110.00% 110.00% 100.61% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -9.54 % -81.84 % -808.95 % -176.40 % -88.40 % 23.52 % -45.65 % -64.68% QoQ % 88.34% 89.88% -358.59% -99.55% -475.85% 151.52% - Horiz. % 20.90% 179.28% 1,772.07% 386.42% 193.65% -51.52% 100.00%
ROE -0.02 % -0.06 % -44.00 % -6.43 % -4.11 % 0.02 % -2.26 % -95.68% QoQ % 66.67% 99.86% -584.29% -56.45% -20,650.00% 100.88% - Horiz. % 0.88% 2.65% 1,946.90% 284.51% 181.86% -0.88% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.46 0.35 0.31 0.24 0.30 0.74 0.37 15.58% QoQ % 31.43% 12.90% 29.17% -20.00% -59.46% 100.00% - Horiz. % 124.32% 94.59% 83.78% 64.86% 81.08% 200.00% 100.00%
EPS -0.07 -0.28 -2.44 -0.42 -0.28 0.18 -0.16 -42.28% QoQ % 75.00% 88.52% -480.95% -50.00% -255.56% 212.50% - Horiz. % 43.75% 175.00% 1,525.00% 262.50% 175.00% -112.50% 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 4.6400 4.7200 0.0554 0.0651 0.0693 7.2200 0.0704 1,519.26% QoQ % -1.69% 8,419.86% -14.90% -6.06% -99.04% 10,155.68% - Horiz. % 6,590.91% 6,704.54% 78.69% 92.47% 98.44% 10,255.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.43 0.33 0.26 0.20 0.26 0.63 0.31 24.30% QoQ % 30.30% 26.92% 30.00% -23.08% -58.73% 103.23% - Horiz. % 138.71% 106.45% 83.87% 64.52% 83.87% 203.23% 100.00%
EPS -0.07 -0.26 -2.10 -0.36 -0.24 0.15 -0.14 -36.92% QoQ % 73.08% 87.62% -483.33% -50.00% -260.00% 207.14% - Horiz. % 50.00% 185.71% 1,500.00% 257.14% 171.43% -107.14% 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 4.3634 4.4386 0.0477 0.0557 0.0592 6.1723 0.0602 1,624.90% QoQ % -1.69% 9,205.24% -14.36% -5.91% -99.04% 10,152.99% - Horiz. % 7,248.17% 7,373.09% 79.24% 92.52% 98.34% 10,252.99% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.1350 0.1150 0.0950 0.1300 0.1050 0.1300 0.1150 -
P/RPS 29.38 32.94 31.05 54.41 34.50 17.67 31.43 -4.39% QoQ % -10.81% 6.09% -42.93% 57.71% 95.25% -43.78% - Horiz. % 93.48% 104.80% 98.79% 173.11% 109.77% 56.22% 100.00%
P/EPS -181.55 -41.04 -3.90 -31.07 -36.90 73.12 -72.20 84.60% QoQ % -342.37% -952.31% 87.45% 15.80% -150.46% 201.27% - Horiz. % 251.45% 56.84% 5.40% 43.03% 51.11% -101.27% 100.00%
EY -0.55 -2.44 -25.66 -3.22 -2.71 1.37 -1.39 -46.01% QoQ % 77.46% 90.49% -696.89% -18.82% -297.81% 198.56% - Horiz. % 39.57% 175.54% 1,846.04% 231.65% 194.96% -98.56% 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 0.03 0.02 1.71 2.00 1.52 0.02 1.63 -92.98% QoQ % 50.00% -98.83% -14.50% 31.58% 7,500.00% -98.77% - Horiz. % 1.84% 1.23% 104.91% 122.70% 93.25% 1.23% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 24/08/20 19/06/20 26/02/20 26/11/19 27/08/19 27/05/19 -
Price 0.1500 0.1750 0.1200 0.1350 0.1200 0.1150 0.1150 -
P/RPS 32.65 50.13 39.22 56.50 39.43 15.63 31.43 2.56% QoQ % -34.87% 27.82% -30.58% 43.29% 152.27% -50.27% - Horiz. % 103.88% 159.50% 124.79% 179.76% 125.45% 49.73% 100.00%
P/EPS -201.72 -62.45 -4.92 -32.26 -42.17 64.68 -72.20 98.00% QoQ % -223.01% -1,169.31% 84.75% 23.50% -165.20% 189.58% - Horiz. % 279.39% 86.50% 6.81% 44.68% 58.41% -89.58% 100.00%
EY -0.50 -1.60 -20.31 -3.10 -2.37 1.55 -1.39 -49.33% QoQ % 68.75% 92.12% -555.16% -30.80% -252.90% 211.51% - Horiz. % 35.97% 115.11% 1,461.15% 223.02% 170.50% -111.51% 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 0.03 0.04 2.17 2.07 1.73 0.02 1.63 -92.98% QoQ % -25.00% -98.16% 4.83% 19.65% 8,550.00% -98.77% - Horiz. % 1.84% 2.45% 133.13% 126.99% 106.13% 1.23% 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_Quarterly Result 31.12.2019.pdf 
