[YGL] QoQ Quarter Result on 2021-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,724 2,103 1,676 2,191 1,215 1,174 892 110.06% QoQ % 29.53% 25.48% -23.51% 80.33% 3.49% 31.61% - Horiz. % 305.38% 235.76% 187.89% 245.63% 136.21% 131.61% 100.00%
PBT -423 -127 44 -18 1,169 -102 -708 -29.00% QoQ % -233.07% -388.64% 344.44% -101.54% 1,246.08% 85.59% - Horiz. % 59.75% 17.94% -6.21% 2.54% -165.11% 14.41% 100.00%
Tax -60 -8 -29 -72 -30 -10 -22 94.85% QoQ % -650.00% 72.41% 59.72% -140.00% -200.00% 54.55% - Horiz. % 272.73% 36.36% 131.82% 327.27% 136.36% 45.45% 100.00%
NP -483 -135 15 -90 1,139 -112 -730 -24.01% QoQ % -257.78% -1,000.00% 116.67% -107.90% 1,116.96% 84.66% - Horiz. % 66.16% 18.49% -2.05% 12.33% -156.03% 15.34% 100.00%
NP to SH -217 -200 -24 -87 1,185 -190 -716 -54.78% QoQ % -8.50% -733.33% 72.41% -107.34% 723.68% 73.46% - Horiz. % 30.31% 27.93% 3.35% 12.15% -165.50% 26.54% 100.00%
Tax Rate - % - % 65.91 % - % 2.57 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 2,564.59% 0.00% 100.00% - -
Total Cost 3,207 2,238 1,661 2,281 76 1,286 1,622 57.34% QoQ % 43.30% 34.74% -27.18% 2,901.32% -94.09% -20.72% - Horiz. % 197.72% 137.98% 102.40% 140.63% 4.69% 79.28% 100.00%
Net Worth 12,085 12,315 12,392 13,031 13,056 1,185,587 1,206,028 -95.31% QoQ % -1.87% -0.62% -4.90% -0.20% -98.90% -1.69% - Horiz. % 1.00% 1.02% 1.03% 1.08% 1.08% 98.31% 100.00%
Dividend 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 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 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 12,085 12,315 12,392 13,031 13,056 1,185,587 1,206,028 -95.31% QoQ % -1.87% -0.62% -4.90% -0.20% -98.90% -1.69% - Horiz. % 1.00% 1.02% 1.03% 1.08% 1.08% 98.31% 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 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -17.73 % -6.42 % 0.89 % -4.11 % 93.74 % -9.54 % -81.84 % -63.83% QoQ % -176.17% -821.35% 121.65% -104.38% 1,082.60% 88.34% - Horiz. % 21.66% 7.84% -1.09% 5.02% -114.54% 11.66% 100.00%
ROE -1.80 % -1.62 % -0.19 % -0.67 % 9.08 % -0.02 % -0.06 % 859.53% QoQ % -11.11% -752.63% 71.64% -107.38% 45,500.00% 66.67% - Horiz. % 3,000.00% 2,700.00% 316.67% 1,116.67% -15,133.33% 33.33% 100.00%
Per Share 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.07 0.82 0.66 0.86 0.48 0.46 0.35 110.21% QoQ % 30.49% 24.24% -23.26% 79.17% 4.35% 31.43% - Horiz. % 305.71% 234.29% 188.57% 245.71% 137.14% 131.43% 100.00%
EPS -0.09 -0.08 -0.01 -0.03 0.46 -0.07 -0.28 -52.98% QoQ % -12.50% -700.00% 66.67% -106.52% 757.14% 75.00% - Horiz. % 32.14% 28.57% 3.57% 10.71% -164.29% 25.00% 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 0.0473 0.0482 0.0485 0.0510 0.0511 4.6400 4.7200 -95.31% QoQ % -1.87% -0.62% -4.90% -0.20% -98.90% -1.69% - Horiz. % 1.00% 1.02% 1.03% 1.08% 1.08% 98.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.00 0.77 0.62 0.81 0.45 0.43 0.33 108.98% QoQ % 29.87% 24.19% -23.46% 80.00% 4.65% 30.30% - Horiz. % 303.03% 233.33% 187.88% 245.45% 136.36% 130.30% 100.00%
EPS -0.08 -0.07 -0.01 -0.03 0.44 -0.07 -0.26 -54.33% QoQ % -14.29% -600.00% 66.67% -106.82% 728.57% 73.08% - Horiz. % 30.77% 26.92% 3.85% 11.54% -169.23% 26.92% 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 0.0445 0.0453 0.0456 0.0480 0.0481 4.3634 4.4386 -95.31% QoQ % -1.77% -0.66% -5.00% -0.21% -98.90% -1.69% - Horiz. % 1.00% 1.02% 1.03% 1.08% 1.08% 98.31% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.1450 0.2100 0.2400 0.2000 0.1550 0.1350 0.1150 -
P/RPS 13.60 25.52 36.59 23.32 32.60 29.38 32.94 -44.46% QoQ % -46.71% -30.25% 56.90% -28.47% 10.96% -10.81% - Horiz. % 41.29% 77.47% 111.08% 70.80% 98.97% 89.19% 100.00%
P/EPS -170.74 -268.29 -2,555.15 -587.39 33.42 -181.55 -41.04 158.00% QoQ % 36.36% 89.50% -335.00% -1,857.60% 118.41% -342.37% - Horiz. % 416.03% 653.73% 6,226.00% 1,431.26% -81.43% 442.37% 100.00%
EY -0.59 -0.37 -0.04 -0.17 2.99 -0.55 -2.44 -61.09% QoQ % -59.46% -825.00% 76.47% -105.69% 643.64% 77.46% - Horiz. % 24.18% 15.16% 1.64% 6.97% -122.54% 22.54% 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 3.07 4.36 4.95 3.92 3.03 0.03 0.02 2,740.69% QoQ % -29.59% -11.92% 26.28% 29.37% 10,000.00% 50.00% - Horiz. % 15,350.00% 21,800.00% 24,750.00% 19,600.00% 15,150.00% 150.00% 100.00%
Price Multiplier on Announcement Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date - 26/11/21 27/08/21 30/06/21 - 27/11/20 24/08/20 -
Price 0.1500 0.1500 0.2550 0.2400 0.2000 0.1500 0.1750 -
P/RPS 14.07 18.23 38.88 27.99 42.06 32.65 50.13 -57.03% QoQ % -22.82% -53.11% 38.91% -33.45% 28.82% -34.87% - Horiz. % 28.07% 36.37% 77.56% 55.83% 83.90% 65.13% 100.00%
P/EPS -176.62 -191.64 -2,714.84 -704.87 43.12 -201.72 -62.45 99.61% QoQ % 7.84% 92.94% -285.15% -1,734.67% 121.38% -223.01% - Horiz. % 282.82% 306.87% 4,347.22% 1,128.69% -69.05% 323.01% 100.00%
EY -0.57 -0.52 -0.04 -0.14 2.32 -0.50 -1.60 -49.65% QoQ % -9.62% -1,200.00% 71.43% -106.03% 564.00% 68.75% - Horiz. % 35.62% 32.50% 2.50% 8.75% -145.00% 31.25% 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 3.17 3.11 5.26 4.71 3.91 0.03 0.04 1,730.38% QoQ % 1.93% -40.87% 11.68% 20.46% 12,933.33% -25.00% - Horiz. % 7,925.00% 7,775.00% 13,150.00% 11,775.00% 9,775.00% 75.00% 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 Quarterly Result FY2021.pdf 
