[YGL] YoY Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 2,724 1,215 555 853 973 1,106 1,040 16.63% YoY % 124.20% 118.92% -34.94% -12.33% -12.03% 6.35% - Horiz. % 261.92% 116.83% 53.37% 82.02% 93.56% 106.35% 100.00%
PBT -423 1,169 -973 -327 -856 -233 -506 -2.82% YoY % -136.18% 220.14% -197.55% 61.80% -267.38% 53.95% - Horiz. % 83.60% -231.03% 192.29% 64.62% 169.17% 46.05% 100.00%
Tax -60 -30 -6 -13 -17 -17 -17 22.33% YoY % -100.00% -400.00% 53.85% 23.53% 0.00% 0.00% - Horiz. % 352.94% 176.47% 35.29% 76.47% 100.00% 100.00% 100.00%
NP -483 1,139 -979 -340 -873 -250 -523 -1.26% YoY % -142.41% 216.34% -187.94% 61.05% -249.20% 52.20% - Horiz. % 92.35% -217.78% 187.19% 65.01% 166.92% 47.80% 100.00%
NP to SH -217 1,185 -972 -453 -816 -246 -508 -12.71% YoY % -118.31% 221.91% -114.57% 44.49% -231.71% 51.57% - Horiz. % 42.72% -233.27% 191.34% 89.17% 160.63% 48.43% 100.00%
Tax Rate - % 2.57 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 3,207 76 1,534 1,193 1,846 1,356 1,563 12.17% YoY % 4,119.74% -95.05% 28.58% -35.37% 36.14% -13.24% - Horiz. % 205.18% 4.86% 98.14% 76.33% 118.11% 86.76% 100.00%
Net Worth 12,085 13,056 15,121 17,444 17,208 14,208 14,359 -2.72% YoY % -7.44% -13.66% -13.32% 1.37% 21.12% -1.05% - Horiz. % 84.17% 90.93% 105.31% 121.49% 119.85% 98.95% 100.00%
Dividend 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 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 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 12,085 13,056 15,121 17,444 17,208 14,208 14,359 -2.72% YoY % -7.44% -13.66% -13.32% 1.37% 21.12% -1.05% - Horiz. % 84.17% 90.93% 105.31% 121.49% 119.85% 98.95% 100.00%
NOSH 255,514 255,514 232,286 232,286 212,452 193,572 180,844 5.68% YoY % 0.00% 10.00% 0.00% 9.34% 9.75% 7.04% - Horiz. % 141.29% 141.29% 128.45% 128.45% 117.48% 107.04% 100.00%
Ratio Analysis 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -17.73 % 93.74 % -176.40 % -39.86 % -89.72 % -22.60 % -50.29 % -15.35% YoY % -118.91% 153.14% -342.55% 55.57% -296.99% 55.06% - Horiz. % 35.26% -186.40% 350.77% 79.26% 178.41% 44.94% 100.00%
ROE -1.80 % 9.08 % -6.43 % -2.60 % -4.74 % -1.73 % -3.54 % -10.24% YoY % -119.82% 241.21% -147.31% 45.15% -173.99% 51.13% - Horiz. % 50.85% -256.50% 181.64% 73.45% 133.90% 48.87% 100.00%
Per Share 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1.07 0.48 0.24 0.37 0.46 0.57 0.58 10.28% YoY % 122.92% 100.00% -35.14% -19.57% -19.30% -1.72% - Horiz. % 184.48% 82.76% 41.38% 63.79% 79.31% 98.28% 100.00%
EPS -0.09 0.46 -0.42 -0.20 -0.35 -0.12 -0.28 -16.59% YoY % -119.57% 209.52% -110.00% 42.86% -191.67% 57.14% - Horiz. % 32.14% -164.29% 150.00% 71.43% 125.00% 42.86% 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 0.0473 0.0511 0.0651 0.0751 0.0810 0.0734 0.0794 -7.94% YoY % -7.44% -21.51% -13.32% -7.28% 10.35% -7.56% - Horiz. % 59.57% 64.36% 81.99% 94.58% 102.02% 92.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1.00 0.45 0.20 0.31 0.36 0.41 0.38 16.72% YoY % 122.22% 125.00% -35.48% -13.89% -12.20% 7.89% - Horiz. % 263.16% 118.42% 52.63% 81.58% 94.74% 107.89% 100.00%
EPS -0.08 0.44 -0.36 -0.17 -0.30 -0.09 -0.19 -12.91% YoY % -118.18% 222.22% -111.76% 43.33% -233.33% 52.63% - Horiz. % 42.11% -231.58% 189.47% 89.47% 157.89% 47.37% 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 0.0445 0.0481 0.0557 0.0642 0.0633 0.0523 0.0528 -2.70% YoY % -7.48% -13.64% -13.24% 1.42% 21.03% -0.95% - Horiz. % 84.28% 91.10% 105.49% 121.59% 119.89% 99.05% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/12/21 31/12/20 31/12/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.1450 0.1550 0.1300 0.1300 0.2000 0.1100 0.1550 -
P/RPS 13.60 32.60 54.41 35.40 43.67 19.25 26.95 -10.35% YoY % -58.28% -40.08% 53.70% -18.94% 126.86% -28.57% - Horiz. % 50.46% 120.96% 201.89% 131.35% 162.04% 71.43% 100.00%
P/EPS -170.74 33.42 -31.07 -66.66 -52.07 -86.56 -55.18 19.78% YoY % -610.89% 207.56% 53.39% -28.02% 39.85% -56.87% - Horiz. % 309.42% -60.57% 56.31% 120.80% 94.36% 156.87% 100.00%
EY -0.59 2.99 -3.22 -1.50 -1.92 -1.16 -1.81 -16.40% YoY % -119.73% 192.86% -114.67% 21.87% -65.52% 35.91% - Horiz. % 32.60% -165.19% 177.90% 82.87% 106.08% 64.09% 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 3.07 3.03 2.00 1.73 2.47 1.50 1.95 7.52% YoY % 1.32% 51.50% 15.61% -29.96% 64.67% -23.08% - Horiz. % 157.44% 155.38% 102.56% 88.72% 126.67% 76.92% 100.00%
Price Multiplier on Announcement Date 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date - - 26/02/20 28/11/18 28/11/17 29/11/16 26/11/15 -
Price 0.1500 0.2000 0.1350 0.1050 0.1800 0.0900 0.1750 -
P/RPS 14.07 42.06 56.50 28.59 39.30 15.75 30.43 -11.60% YoY % -66.55% -25.56% 97.62% -27.25% 149.52% -48.24% - Horiz. % 46.24% 138.22% 185.67% 93.95% 129.15% 51.76% 100.00%
P/EPS -176.62 43.12 -32.26 -53.84 -46.86 -70.82 -62.30 18.12% YoY % -509.60% 233.66% 40.08% -14.90% 33.83% -13.68% - Horiz. % 283.50% -69.21% 51.78% 86.42% 75.22% 113.68% 100.00%
EY -0.57 2.32 -3.10 -1.86 -2.13 -1.41 -1.61 -15.29% YoY % -124.57% 174.84% -66.67% 12.68% -51.06% 12.42% - Horiz. % 35.40% -144.10% 192.55% 115.53% 132.30% 87.58% 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 3.17 3.91 2.07 1.40 2.22 1.23 2.20 6.01% YoY % -18.93% 88.89% 47.86% -36.94% 80.49% -44.09% - Horiz. % 144.09% 177.73% 94.09% 63.64% 100.91% 55.91% 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 Sept 2018.pdf 
