[YGL] YoY Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,106 1,040 1,072 2,351 1,156 2,097 2,129 -10.33% YoY % 6.35% -2.99% -54.40% 103.37% -44.87% -1.50% - Horiz. % 51.95% 48.85% 50.35% 110.43% 54.30% 98.50% 100.00%
PBT -233 -506 -531 -1,076 -824 171 303 - YoY % 53.95% 4.71% 50.65% -30.58% -581.87% -43.56% - Horiz. % -76.90% -167.00% -175.25% -355.12% -271.95% 56.44% 100.00%
Tax -17 -17 -6 -6 -12 17 -12 5.97% YoY % 0.00% -183.33% 0.00% 50.00% -170.59% 241.67% - Horiz. % 141.67% 141.67% 50.00% 50.00% 100.00% -141.67% 100.00%
NP -250 -523 -537 -1,082 -836 188 291 - YoY % 52.20% 2.61% 50.37% -29.43% -544.68% -35.40% - Horiz. % -85.91% -179.73% -184.54% -371.82% -287.29% 64.60% 100.00%
NP to SH -246 -508 -561 -973 -933 206 295 - YoY % 51.57% 9.45% 42.34% -4.29% -552.91% -30.17% - Horiz. % -83.39% -172.20% -190.17% -329.83% -316.27% 69.83% 100.00%
Tax Rate - % - % - % - % - % -9.94 % 3.96 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -351.01% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -251.01% 100.00%
Total Cost 1,356 1,563 1,609 3,433 1,992 1,909 1,838 -4.94% YoY % -13.24% -2.86% -53.13% 72.34% 4.35% 3.86% - Horiz. % 73.78% 85.04% 87.54% 186.78% 108.38% 103.86% 100.00%
Net Worth 14,208 14,359 12,940 12,314 16,524 16,480 16,503 -2.46% YoY % -1.05% 10.96% 5.09% -25.48% 0.27% -0.14% - Horiz. % 86.09% 87.01% 78.41% 74.61% 100.13% 99.86% 100.00%
Dividend 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 14,208 14,359 12,940 12,314 16,524 16,480 16,503 -2.46% YoY % -1.05% 10.96% 5.09% -25.48% 0.27% -0.14% - Horiz. % 86.09% 87.01% 78.41% 74.61% 100.13% 99.86% 100.00%
NOSH 193,572 180,844 186,999 159,508 179,423 158,461 163,888 2.81% YoY % 7.04% -3.29% 17.24% -11.10% 13.23% -3.31% - Horiz. % 118.11% 110.35% 114.10% 97.33% 109.48% 96.69% 100.00%
Ratio Analysis 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -22.60 % -50.29 % -50.09 % -46.02 % -72.32 % 8.97 % 13.67 % - YoY % 55.06% -0.40% -8.84% 36.37% -906.24% -34.38% - Horiz. % -165.33% -367.89% -366.42% -336.65% -529.04% 65.62% 100.00%
ROE -1.73 % -3.54 % -4.34 % -7.90 % -5.65 % 1.25 % 1.79 % - YoY % 51.13% 18.43% 45.06% -39.82% -552.00% -30.17% - Horiz. % -96.65% -197.77% -242.46% -441.34% -315.64% 69.83% 100.00%
Per Share 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.57 0.58 0.57 1.47 0.64 1.32 1.30 -12.83% YoY % -1.72% 1.75% -61.22% 129.69% -51.52% 1.54% - Horiz. % 43.85% 44.62% 43.85% 113.08% 49.23% 101.54% 100.00%
EPS -0.12 -0.28 -0.30 -0.61 -0.52 0.13 0.18 - YoY % 57.14% 6.67% 50.82% -17.31% -500.00% -27.78% - Horiz. % -66.67% -155.56% -166.67% -338.89% -288.89% 72.22% 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 0.0734 0.0794 0.0692 0.0772 0.0921 0.1040 0.1007 -5.13% YoY % -7.56% 14.74% -10.36% -16.18% -11.44% 3.28% - Horiz. % 72.89% 78.85% 68.72% 76.66% 91.46% 103.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.41 0.38 0.39 0.87 0.43 0.77 0.78 -10.16% YoY % 7.89% -2.56% -55.17% 102.33% -44.16% -1.28% - Horiz. % 52.56% 48.72% 50.00% 111.54% 55.13% 98.72% 100.00%
EPS -0.09 -0.19 -0.21 -0.36 -0.34 0.08 0.11 - YoY % 52.63% 9.52% 41.67% -5.88% -525.00% -27.27% - Horiz. % -81.82% -172.73% -190.91% -327.27% -309.09% 72.73% 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 0.0523 0.0528 0.0476 0.0453 0.0608 0.0607 0.0607 -2.45% YoY % -0.95% 10.92% 5.08% -25.49% 0.16% 0.00% - Horiz. % 86.16% 86.99% 78.42% 74.63% 100.16% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1100 0.1550 0.2450 0.1050 0.1000 0.2000 0.1600 -
P/RPS 19.25 26.95 42.74 7.12 15.52 15.11 12.32 7.71% YoY % -28.57% -36.94% 500.28% -54.12% 2.71% 22.65% - Horiz. % 156.25% 218.75% 346.92% 57.79% 125.97% 122.65% 100.00%
P/EPS -86.56 -55.18 -81.67 -17.21 -19.23 153.85 88.89 - YoY % -56.87% 32.44% -374.55% 10.50% -112.50% 73.08% - Horiz. % -97.38% -62.08% -91.88% -19.36% -21.63% 173.08% 100.00%
EY -1.16 -1.81 -1.22 -5.81 -5.20 0.65 1.13 - YoY % 35.91% -48.36% 79.00% -11.73% -900.00% -42.48% - Horiz. % -102.65% -160.18% -107.96% -514.16% -460.18% 57.52% 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 1.50 1.95 3.54 1.36 1.09 1.92 1.59 -0.97% YoY % -23.08% -44.92% 160.29% 24.77% -43.23% 20.75% - Horiz. % 94.34% 122.64% 222.64% 85.53% 68.55% 120.75% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 26/11/14 29/11/13 27/11/12 25/11/11 29/11/10 -
Price 0.0900 0.1750 0.3950 0.1150 0.1000 0.2200 0.1700 -
P/RPS 15.75 30.43 68.90 7.80 15.52 16.62 13.09 3.13% YoY % -48.24% -55.83% 783.33% -49.74% -6.62% 26.97% - Horiz. % 120.32% 232.47% 526.36% 59.59% 118.56% 126.97% 100.00%
P/EPS -70.82 -62.30 -131.67 -18.85 -19.23 169.23 94.44 - YoY % -13.68% 52.68% -598.51% 1.98% -111.36% 79.19% - Horiz. % -74.99% -65.97% -139.42% -19.96% -20.36% 179.19% 100.00%
EY -1.41 -1.61 -0.76 -5.30 -5.20 0.59 1.06 - YoY % 12.42% -111.84% 85.66% -1.92% -981.36% -44.34% - Horiz. % -133.02% -151.89% -71.70% -500.00% -490.57% 55.66% 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 1.23 2.20 5.71 1.49 1.09 2.12 1.69 -5.15% YoY % -44.09% -61.47% 283.22% 36.70% -48.58% 25.44% - Horiz. % 72.78% 130.18% 337.87% 88.17% 64.50% 125.44% 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 - 3rd Qtr ended 30.09.2013.pdf 
