[YGL] QoQ Quarter Result on 2019-03-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 555 707 1,709 850 900 853 446 15.65% QoQ % -21.50% -58.63% 101.06% -5.56% 5.51% 91.26% - Horiz. % 124.44% 158.52% 383.18% 190.58% 201.79% 191.26% 100.00%
PBT -973 -603 419 -377 -718 -327 -785 15.34% QoQ % -61.36% -243.91% 211.14% 47.49% -119.57% 58.34% - Horiz. % 123.95% 76.82% -53.38% 48.03% 91.46% 41.66% 100.00%
Tax -6 -22 -17 -11 -19 -13 -15 -45.62% QoQ % 72.73% -29.41% -54.55% 42.11% -46.15% 13.33% - Horiz. % 40.00% 146.67% 113.33% 73.33% 126.67% 86.67% 100.00%
NP -979 -625 402 -388 -737 -340 -800 14.37% QoQ % -56.64% -255.47% 203.61% 47.35% -116.76% 57.50% - Horiz. % 122.38% 78.12% -50.25% 48.50% 92.12% 42.50% 100.00%
NP to SH -972 -661 413 -370 -773 -453 -781 15.66% QoQ % -47.05% -260.05% 211.62% 52.13% -70.64% 42.00% - Horiz. % 124.46% 84.64% -52.88% 47.38% 98.98% 58.00% 100.00%
Tax Rate - % - % 4.06 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 1,534 1,332 1,307 1,238 1,637 1,193 1,246 14.83% QoQ % 15.17% 1.91% 5.57% -24.37% 37.22% -4.25% - Horiz. % 123.11% 106.90% 104.90% 99.36% 131.38% 95.75% 100.00%
Net Worth 15,121 16,097 1,677,108 16,352 16,678 17,444 17,862 -10.48% QoQ % -6.06% -99.04% 10,155.68% -1.95% -4.39% -2.34% - Horiz. % 84.66% 90.12% 9,388.82% 91.55% 93.37% 97.66% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 15,121 16,097 1,677,108 16,352 16,678 17,444 17,862 -10.48% QoQ % -6.06% -99.04% 10,155.68% -1.95% -4.39% -2.34% - Horiz. % 84.66% 90.12% 9,388.82% 91.55% 93.37% 97.66% 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 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -176.40 % -88.40 % 23.52 % -45.65 % -81.89 % -39.86 % -179.37 % -1.10% QoQ % -99.55% -475.85% 151.52% 44.25% -105.44% 77.78% - Horiz. % 98.34% 49.28% -13.11% 25.45% 45.65% 22.22% 100.00%
ROE -6.43 % -4.11 % 0.02 % -2.26 % -4.63 % -2.60 % -4.37 % 29.27% QoQ % -56.45% -20,650.00% 100.88% 51.19% -78.08% 40.50% - Horiz. % 147.14% 94.05% -0.46% 51.72% 105.95% 59.50% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.24 0.30 0.74 0.37 0.39 0.37 0.19 16.80% QoQ % -20.00% -59.46% 100.00% -5.13% 5.41% 94.74% - Horiz. % 126.32% 157.89% 389.47% 194.74% 205.26% 194.74% 100.00%
EPS -0.42 -0.28 0.18 -0.16 -0.33 -0.20 -0.34 15.08% QoQ % -50.00% -255.56% 212.50% 51.52% -65.00% 41.18% - Horiz. % 123.53% 82.35% -52.94% 47.06% 97.06% 58.82% 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 0.0651 0.0693 7.2200 0.0704 0.0718 0.0751 0.0769 -10.48% QoQ % -6.06% -99.04% 10,155.68% -1.95% -4.39% -2.34% - Horiz. % 84.66% 90.12% 9,388.82% 91.55% 93.37% 97.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.20 0.26 0.63 0.31 0.33 0.31 0.16 15.99% QoQ % -23.08% -58.73% 103.23% -6.06% 6.45% 93.75% - Horiz. % 125.00% 162.50% 393.75% 193.75% 206.25% 193.75% 100.00%
EPS -0.36 -0.24 0.15 -0.14 -0.28 -0.17 -0.29 15.46% QoQ % -50.00% -260.00% 207.14% 50.00% -64.71% 41.38% - Horiz. % 124.14% 82.76% -51.72% 48.28% 96.55% 58.62% 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 0.0557 0.0592 6.1723 0.0602 0.0614 0.0642 0.0657 -10.40% QoQ % -5.91% -99.04% 10,152.99% -1.95% -4.36% -2.28% - Horiz. % 84.78% 90.11% 9,394.67% 91.63% 93.46% 97.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.1300 0.1050 0.1300 0.1150 0.1050 0.1300 0.1300 -
P/RPS 54.41 34.50 17.67 31.43 27.10 35.40 67.71 -13.53% QoQ % 57.71% 95.25% -43.78% 15.98% -23.45% -47.72% - Horiz. % 80.36% 50.95% 26.10% 46.42% 40.02% 52.28% 100.00%
P/EPS -31.07 -36.90 73.12 -72.20 -31.55 -66.66 -38.66 -13.52% QoQ % 15.80% -150.46% 201.27% -128.84% 52.67% -72.43% - Horiz. % 80.37% 95.45% -189.14% 186.76% 81.61% 172.43% 100.00%
EY -3.22 -2.71 1.37 -1.39 -3.17 -1.50 -2.59 15.58% QoQ % -18.82% -297.81% 198.56% 56.15% -111.33% 42.08% - Horiz. % 124.32% 104.63% -52.90% 53.67% 122.39% 57.92% 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 2.00 1.52 0.02 1.63 1.46 1.73 1.69 11.85% QoQ % 31.58% 7,500.00% -98.77% 11.64% -15.61% 2.37% - Horiz. % 118.34% 89.94% 1.18% 96.45% 86.39% 102.37% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 27/08/19 27/05/19 26/02/19 28/11/18 21/08/18 -
Price 0.1350 0.1200 0.1150 0.1150 0.1150 0.1050 0.1350 -
P/RPS 56.50 39.43 15.63 31.43 29.68 28.59 70.31 -13.53% QoQ % 43.29% 152.27% -50.27% 5.90% 3.81% -59.34% - Horiz. % 80.36% 56.08% 22.23% 44.70% 42.21% 40.66% 100.00%
P/EPS -32.26 -42.17 64.68 -72.20 -34.56 -53.84 -40.15 -13.54% QoQ % 23.50% -165.20% 189.58% -108.91% 35.81% -34.10% - Horiz. % 80.35% 105.03% -161.10% 179.83% 86.08% 134.10% 100.00%
EY -3.10 -2.37 1.55 -1.39 -2.89 -1.86 -2.49 15.68% QoQ % -30.80% -252.90% 211.51% 51.90% -55.38% 25.30% - Horiz. % 124.50% 95.18% -62.25% 55.82% 116.06% 74.70% 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 2.07 1.73 0.02 1.63 1.60 1.40 1.76 11.39% QoQ % 19.65% 8,550.00% -98.77% 1.87% 14.29% -20.45% - Horiz. % 117.61% 98.30% 1.14% 92.61% 90.91% 79.55% 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_Q1 FYE 2019.pdf 
