[YGL] QoQ Quarter Result on 2021-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 3,463 3,307 7,348 2,724 2,103 1,676 2,191 35.65% QoQ % 4.72% -54.99% 169.75% 29.53% 25.48% -23.51% - Horiz. % 158.06% 150.94% 335.37% 124.33% 95.98% 76.49% 100.00%
PBT 7 -980 285 -423 -127 44 -18 - QoQ % 100.71% -443.86% 167.38% -233.07% -388.64% 344.44% - Horiz. % -38.89% 5,444.44% -1,583.33% 2,350.00% 705.56% -244.44% 100.00%
Tax 22 -30 73 -60 -8 -29 -72 - QoQ % 173.33% -141.10% 221.67% -650.00% 72.41% 59.72% - Horiz. % -30.56% 41.67% -101.39% 83.33% 11.11% 40.28% 100.00%
NP 29 -1,010 358 -483 -135 15 -90 - QoQ % 102.87% -382.12% 174.12% -257.78% -1,000.00% 116.67% - Horiz. % -32.22% 1,122.22% -397.78% 536.67% 150.00% -16.67% 100.00%
NP to SH 30 -981 364 -217 -200 -24 -87 - QoQ % 103.06% -369.51% 267.74% -8.50% -733.33% 72.41% - Horiz. % -34.48% 1,127.59% -418.39% 249.43% 229.89% 27.59% 100.00%
Tax Rate -314.29 % - % -25.61 % - % - % 65.91 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -476.85% 0.00% -38.86% 0.00% 0.00% 100.00% -
Total Cost 3,434 4,317 6,990 3,207 2,238 1,661 2,281 31.32% QoQ % -20.45% -38.24% 117.96% 43.30% 34.74% -27.18% - Horiz. % 150.55% 189.26% 306.44% 140.60% 98.11% 72.82% 100.00%
Net Worth 11,549 11,498 12,443 12,085 12,315 12,392 13,031 -7.73% QoQ % 0.44% -7.60% 2.96% -1.87% -0.62% -4.90% - Horiz. % 88.63% 88.24% 95.49% 92.75% 94.51% 95.10% 100.00%
Dividend 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 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 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 11,549 11,498 12,443 12,085 12,315 12,392 13,031 -7.73% QoQ % 0.44% -7.60% 2.96% -1.87% -0.62% -4.90% - Horiz. % 88.63% 88.24% 95.49% 92.75% 94.51% 95.10% 100.00%
NOSH 255,514 255,514 255,514 255,514 255,514 255,514 255,514 - 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 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.84 % -30.54 % 4.87 % -17.73 % -6.42 % 0.89 % -4.11 % - QoQ % 102.75% -727.10% 127.47% -176.17% -821.35% 121.65% - Horiz. % -20.44% 743.07% -118.49% 431.39% 156.20% -21.65% 100.00%
ROE 0.26 % -8.53 % 2.93 % -1.80 % -1.62 % -0.19 % -0.67 % - QoQ % 103.05% -391.13% 262.78% -11.11% -752.63% 71.64% - Horiz. % -38.81% 1,273.13% -437.31% 268.66% 241.79% 28.36% 100.00%
Per Share 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.36 1.29 2.88 1.07 0.82 0.66 0.86 35.70% QoQ % 5.43% -55.21% 169.16% 30.49% 24.24% -23.26% - Horiz. % 158.14% 150.00% 334.88% 124.42% 95.35% 76.74% 100.00%
EPS 0.01 -0.38 0.14 -0.09 -0.08 -0.01 -0.03 - QoQ % 102.63% -371.43% 255.56% -12.50% -700.00% 66.67% - Horiz. % -33.33% 1,266.67% -466.67% 300.00% 266.67% 33.33% 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 0.0452 0.0450 0.0487 0.0473 0.0482 0.0485 0.0510 -7.73% QoQ % 0.44% -7.60% 2.96% -1.87% -0.62% -4.90% - Horiz. % 88.63% 88.24% 95.49% 92.75% 94.51% 95.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.27 1.22 2.70 1.00 0.77 0.62 0.81 34.93% QoQ % 4.10% -54.81% 170.00% 29.87% 24.19% -23.46% - Horiz. % 156.79% 150.62% 333.33% 123.46% 95.06% 76.54% 100.00%
EPS 0.01 -0.36 0.13 -0.08 -0.07 -0.01 -0.03 - QoQ % 102.78% -376.92% 262.50% -14.29% -600.00% 66.67% - Horiz. % -33.33% 1,200.00% -433.33% 266.67% 233.33% 33.33% 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 0.0425 0.0423 0.0458 0.0445 0.0453 0.0456 0.0480 -7.79% QoQ % 0.47% -7.64% 2.92% -1.77% -0.66% -5.00% - Horiz. % 88.54% 88.12% 95.42% 92.71% 94.38% 95.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.1250 0.1350 0.1450 0.1450 0.2100 0.2400 0.2000 -
P/RPS 9.22 10.43 5.04 13.60 25.52 36.59 23.32 -46.10% QoQ % -11.60% 106.94% -62.94% -46.71% -30.25% 56.90% - Horiz. % 39.54% 44.73% 21.61% 58.32% 109.43% 156.90% 100.00%
P/EPS 1,064.64 -35.16 101.78 -170.74 -268.29 -2,555.15 -587.39 - QoQ % 3,127.99% -134.55% 159.61% 36.36% 89.50% -335.00% - Horiz. % -181.25% 5.99% -17.33% 29.07% 45.67% 435.00% 100.00%
EY 0.09 -2.84 0.98 -0.59 -0.37 -0.04 -0.17 - QoQ % 103.17% -389.80% 266.10% -59.46% -825.00% 76.47% - Horiz. % -52.94% 1,670.59% -576.47% 347.06% 217.65% 23.53% 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 2.77 3.00 2.98 3.07 4.36 4.95 3.92 -20.65% QoQ % -7.67% 0.67% -2.93% -29.59% -11.92% 26.28% - Horiz. % 70.66% 76.53% 76.02% 78.32% 111.22% 126.28% 100.00%
Price Multiplier on Announcement Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 26/08/22 31/05/22 - 26/11/21 27/08/21 30/06/21 -
Price 0.1350 0.1350 0.1400 0.1500 0.1500 0.2550 0.2400 -
P/RPS 9.96 10.43 4.87 14.07 18.23 38.88 27.99 -49.75% QoQ % -4.51% 114.17% -65.39% -22.82% -53.11% 38.91% - Horiz. % 35.58% 37.26% 17.40% 50.27% 65.13% 138.91% 100.00%
P/EPS 1,149.82 -35.16 98.27 -176.62 -191.64 -2,714.84 -704.87 - QoQ % 3,370.25% -135.78% 155.64% 7.84% 92.94% -285.15% - Horiz. % -163.13% 4.99% -13.94% 25.06% 27.19% 385.15% 100.00%
EY 0.09 -2.84 1.02 -0.57 -0.52 -0.04 -0.14 - QoQ % 103.17% -378.43% 278.95% -9.62% -1,200.00% 71.43% - Horiz. % -64.29% 2,028.57% -728.57% 407.14% 371.43% 28.57% 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 2.99 3.00 2.87 3.17 3.11 5.26 4.71 -26.12% QoQ % -0.33% 4.53% -9.46% 1.93% -40.87% 11.68% - Horiz. % 63.48% 63.69% 60.93% 67.30% 66.03% 111.68% 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