[YGL] YoY Quarter Result on 2019-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 3,307 1,676 892 1,709 1,231 1,633 1,548 12.91% YoY % 97.32% 87.89% -47.81% 38.83% -24.62% 5.49% - Horiz. % 213.63% 108.27% 57.62% 110.40% 79.52% 105.49% 100.00%
PBT -980 44 -708 419 -348 171 274 - YoY % -2,327.27% 106.21% -268.97% 220.40% -303.51% -37.59% - Horiz. % -357.66% 16.06% -258.39% 152.92% -127.01% 62.41% 100.00%
Tax -30 -29 -22 -17 -13 -10 -9 21.24% YoY % -3.45% -31.82% -29.41% -30.77% -30.00% -11.11% - Horiz. % 333.33% 322.22% 244.44% 188.89% 144.44% 111.11% 100.00%
NP -1,010 15 -730 402 -361 161 265 - YoY % -6,833.33% 102.05% -281.59% 211.36% -324.22% -39.25% - Horiz. % -381.13% 5.66% -275.47% 151.70% -136.23% 60.75% 100.00%
NP to SH -981 -24 -716 413 -339 174 280 - YoY % -3,987.50% 96.65% -273.37% 221.83% -294.83% -37.86% - Horiz. % -350.36% -8.57% -255.71% 147.50% -121.07% 62.14% 100.00%
Tax Rate - % 65.91 % - % 4.06 % - % 5.85 % 3.28 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 78.35% - Horiz. % 0.00% 2,009.45% 0.00% 123.78% 0.00% 178.35% 100.00%
Total Cost 4,317 1,661 1,622 1,307 1,592 1,472 1,283 21.42% YoY % 159.90% 2.40% 24.10% -17.90% 8.15% 14.73% - Horiz. % 336.48% 129.46% 126.42% 101.87% 124.08% 114.73% 100.00%
Net Worth 11,498 12,392 1,206,028 1,677,108 18,629 14,111 14,343 -3.48% YoY % -7.22% -98.97% -28.09% 8,902.49% 32.02% -1.62% - Horiz. % 80.16% 86.40% 8,408.07% 11,692.31% 129.88% 98.38% 100.00%
Dividend 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 11,498 12,392 1,206,028 1,677,108 18,629 14,111 14,343 -3.48% YoY % -7.22% -98.97% -28.09% 8,902.49% 32.02% -1.62% - Horiz. % 80.16% 86.40% 8,408.07% 11,692.31% 129.88% 98.38% 100.00%
NOSH 255,514 255,514 255,514 232,286 232,286 193,572 193,572 4.54% YoY % 0.00% 0.00% 10.00% 0.00% 20.00% 0.00% - Horiz. % 132.00% 132.00% 132.00% 120.00% 120.00% 100.00% 100.00%
Ratio Analysis 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -30.54 % 0.89 % -81.84 % 23.52 % -29.33 % 9.86 % 17.12 % - YoY % -3,531.46% 101.09% -447.96% 180.19% -397.46% -42.41% - Horiz. % -178.39% 5.20% -478.04% 137.38% -171.32% 57.59% 100.00%
ROE -8.53 % -0.19 % -0.06 % 0.02 % -1.82 % 1.23 % 1.95 % - YoY % -4,389.47% -216.67% -400.00% 101.10% -247.97% -36.92% - Horiz. % -437.44% -9.74% -3.08% 1.03% -93.33% 63.08% 100.00%
Per Share 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 1.29 0.66 0.35 0.74 0.53 0.84 0.80 7.94% YoY % 95.45% 88.57% -52.70% 39.62% -36.90% 5.00% - Horiz. % 161.25% 82.50% 43.75% 92.50% 66.25% 105.00% 100.00%
EPS -0.38 -0.01 -0.28 0.18 -0.15 0.09 0.14 - YoY % -3,700.00% 96.43% -255.56% 220.00% -266.67% -35.71% - Horiz. % -271.43% -7.14% -200.00% 128.57% -107.14% 64.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0450 0.0485 4.7200 7.2200 0.0802 0.0729 0.0741 -7.67% YoY % -7.22% -98.97% -34.63% 8,902.49% 10.01% -1.62% - Horiz. % 60.73% 65.45% 6,369.77% 9,743.59% 108.23% 98.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 1.22 0.62 0.33 0.63 0.45 0.60 0.57 12.94% YoY % 96.77% 87.88% -47.62% 40.00% -25.00% 5.26% - Horiz. % 214.04% 108.77% 57.89% 110.53% 78.95% 105.26% 100.00%
EPS -0.36 -0.01 -0.26 0.15 -0.12 0.06 0.10 - YoY % -3,500.00% 96.15% -273.33% 225.00% -300.00% -40.00% - Horiz. % -360.00% -10.00% -260.00% 150.00% -120.00% 60.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0423 0.0456 4.4386 6.1723 0.0686 0.0519 0.0528 -3.48% YoY % -7.24% -98.97% -28.09% 8,897.52% 32.18% -1.70% - Horiz. % 80.11% 86.36% 8,406.44% 11,689.96% 129.92% 98.30% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 30/03/18 31/03/17 31/03/16 -
Price 0.1350 0.2400 0.1150 0.1300 0.1500 0.1700 0.1200 -
P/RPS 10.43 36.59 32.94 17.67 28.30 20.15 15.01 -5.66% YoY % -71.49% 11.08% 86.42% -37.56% 40.45% 34.24% - Horiz. % 69.49% 243.77% 219.45% 117.72% 188.54% 134.24% 100.00%
P/EPS -35.16 -2,555.15 -41.04 73.12 -102.78 189.12 82.96 - YoY % 98.62% -6,126.00% -156.13% 171.14% -154.35% 127.97% - Horiz. % -42.38% -3,079.98% -49.47% 88.14% -123.89% 227.97% 100.00%
EY -2.84 -0.04 -2.44 1.37 -0.97 0.53 1.21 - YoY % -7,000.00% 98.36% -278.10% 241.24% -283.02% -56.20% - Horiz. % -234.71% -3.31% -201.65% 113.22% -80.17% 43.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.00 4.95 0.02 0.02 1.87 2.33 1.62 10.36% YoY % -39.39% 24,650.00% 0.00% -98.93% -19.74% 43.83% - Horiz. % 185.19% 305.56% 1.23% 1.23% 115.43% 143.83% 100.00%
Price Multiplier on Announcement Date 30/06/22 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/08/22 27/08/21 24/08/20 27/08/19 28/05/18 26/05/17 27/05/16 -
Price 0.1350 0.2550 0.1750 0.1150 0.1450 0.1650 0.1300 -
P/RPS 10.43 38.88 50.13 15.63 27.36 19.56 16.26 -6.86% YoY % -73.17% -22.44% 220.73% -42.87% 39.88% 20.30% - Horiz. % 64.15% 239.11% 308.30% 96.13% 168.27% 120.30% 100.00%
P/EPS -35.16 -2,714.84 -62.45 64.68 -99.36 183.56 89.87 - YoY % 98.70% -4,247.22% -196.55% 165.10% -154.13% 104.25% - Horiz. % -39.12% -3,020.85% -69.49% 71.97% -110.56% 204.25% 100.00%
EY -2.84 -0.04 -1.60 1.55 -1.01 0.54 1.11 - YoY % -7,000.00% 97.50% -203.23% 253.47% -287.04% -51.35% - Horiz. % -255.86% -3.60% -144.14% 139.64% -90.99% 48.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.00 5.26 0.04 0.02 1.81 2.26 1.75 9.00% YoY % -42.97% 13,050.00% 100.00% -98.90% -19.91% 29.14% - Horiz. % 171.43% 300.57% 2.29% 1.14% 103.43% 129.14% 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 for Q2FY2019.pdf 
