[YGL] YoY Quarter Result on 2013-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 967 1,762 1,969 2,098 1,969 2,921 1,750 -9.41% YoY % -45.12% -10.51% -6.15% 6.55% -32.59% 66.91% - Horiz. % 55.26% 100.69% 112.51% 119.89% 112.51% 166.91% 100.00%
PBT -376 -97 -195 -278 -633 82 -547 -6.05% YoY % -287.63% 50.26% 29.86% 56.08% -871.95% 114.99% - Horiz. % 68.74% 17.73% 35.65% 50.82% 115.72% -14.99% 100.00%
Tax -27 -47 40 -2 -14 -1 -29 -1.18% YoY % 42.55% -217.50% 2,100.00% 85.71% -1,300.00% 96.55% - Horiz. % 93.10% 162.07% -137.93% 6.90% 48.28% 3.45% 100.00%
NP -403 -144 -155 -280 -647 81 -576 -5.77% YoY % -179.86% 7.10% 44.64% 56.72% -898.77% 114.06% - Horiz. % 69.97% 25.00% 26.91% 48.61% 112.33% -14.06% 100.00%
NP to SH -283 -151 -45 -299 -569 36 -588 -11.46% YoY % -87.42% -235.56% 84.95% 47.45% -1,680.56% 106.12% - Horiz. % 48.13% 25.68% 7.65% 50.85% 96.77% -6.12% 100.00%
Tax Rate - % - % - % - % - % 1.22 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 1,370 1,906 2,124 2,378 2,616 2,840 2,326 -8.44% YoY % -28.12% -10.26% -10.68% -9.10% -7.89% 22.10% - Horiz. % 58.90% 81.94% 91.32% 102.24% 112.47% 122.10% 100.00%
Net Worth 13,937 14,142 2,814 14,109 12,603 12,516 14,763 -0.95% YoY % -1.45% 402.46% -80.05% 11.95% 0.70% -15.22% - Horiz. % 94.40% 95.79% 19.06% 95.57% 85.37% 84.78% 100.00%
Dividend 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 13,937 14,142 2,814 14,109 12,603 12,516 14,763 -0.95% YoY % -1.45% 402.46% -80.05% 11.95% 0.70% -15.22% - Horiz. % 94.40% 95.79% 19.06% 95.57% 85.37% 84.78% 100.00%
NOSH 193,572 180,844 40,909 186,875 142,249 120,000 158,918 3.34% YoY % 7.04% 342.06% -78.11% 31.37% 18.54% -24.49% - Horiz. % 121.81% 113.80% 25.74% 117.59% 89.51% 75.51% 100.00%
Ratio Analysis 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -41.68 % -8.17 % -7.87 % -13.35 % -32.86 % 2.77 % -32.91 % 4.01% YoY % -410.16% -3.81% 41.05% 59.37% -1,286.28% 108.42% - Horiz. % 126.65% 24.83% 23.91% 40.57% 99.85% -8.42% 100.00%
ROE -2.03 % -1.07 % -1.60 % -2.12 % -4.51 % 0.29 % -3.98 % -10.60% YoY % -89.72% 33.12% 24.53% 52.99% -1,655.17% 107.29% - Horiz. % 51.01% 26.88% 40.20% 53.27% 113.32% -7.29% 100.00%
Per Share 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.50 0.97 4.81 1.12 1.38 2.43 1.10 -12.30% YoY % -48.45% -79.83% 329.46% -18.84% -43.21% 120.91% - Horiz. % 45.45% 88.18% 437.27% 101.82% 125.45% 220.91% 100.00%
EPS -0.21 -0.05 -0.11 -0.16 -0.40 0.03 -0.37 -9.00% YoY % -320.00% 54.55% 31.25% 60.00% -1,433.33% 108.11% - Horiz. % 56.76% 13.51% 29.73% 43.24% 108.11% -8.11% 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 0.0720 0.0782 0.0688 0.0755 0.0886 0.1043 0.0929 -4.15% YoY % -7.93% 13.66% -8.87% -14.79% -15.05% 12.27% - Horiz. % 77.50% 84.18% 74.06% 81.27% 95.37% 112.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.36 0.65 0.72 0.77 0.72 1.08 0.64 -9.14% YoY % -44.62% -9.72% -6.49% 6.94% -33.33% 68.75% - Horiz. % 56.25% 101.56% 112.50% 120.31% 112.50% 168.75% 100.00%
EPS -0.10 -0.06 -0.02 -0.11 -0.21 0.01 -0.22 -12.30% YoY % -66.67% -200.00% 81.82% 47.62% -2,200.00% 104.55% - Horiz. % 45.45% 27.27% 9.09% 50.00% 95.45% -4.55% 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 0.0513 0.0520 0.0104 0.0519 0.0464 0.0461 0.0543 -0.94% YoY % -1.35% 400.00% -79.96% 11.85% 0.65% -15.10% - Horiz. % 94.48% 95.76% 19.15% 95.58% 85.45% 84.90% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0950 0.1700 0.3300 0.1050 0.1000 0.2300 0.1600 -
P/RPS 19.02 17.45 6.86 9.35 7.22 9.45 14.53 4.59% YoY % 9.00% 154.37% -26.63% 29.50% -23.60% -34.96% - Horiz. % 130.90% 120.10% 47.21% 64.35% 49.69% 65.04% 100.00%
P/EPS -64.98 -203.60 -300.00 -65.63 -25.00 766.67 -43.24 7.02% YoY % 68.08% 32.13% -357.11% -162.52% -103.26% 1,873.06% - Horiz. % 150.28% 470.86% 693.80% 151.78% 57.82% -1,773.06% 100.00%
EY -1.54 -0.49 -0.33 -1.52 -4.00 0.13 -2.31 -6.53% YoY % -214.29% -48.48% 78.29% 62.00% -3,176.92% 105.63% - Horiz. % 66.67% 21.21% 14.29% 65.80% 173.16% -5.63% 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 1.32 2.17 4.80 1.39 1.13 2.21 1.72 -4.31% YoY % -39.17% -54.79% 245.32% 23.01% -48.87% 28.49% - Horiz. % 76.74% 126.16% 279.07% 80.81% 65.70% 128.49% 100.00%
Price Multiplier on Announcement Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 27/03/15 26/02/14 27/02/13 28/02/12 25/02/11 -
Price 0.1150 0.1300 0.2850 0.0950 0.1000 0.1500 0.1800 -
P/RPS 23.02 13.34 5.92 8.46 7.22 6.16 16.35 5.86% YoY % 72.56% 125.34% -30.02% 17.17% 17.21% -62.32% - Horiz. % 140.80% 81.59% 36.21% 51.74% 44.16% 37.68% 100.00%
P/EPS -78.66 -155.69 -259.09 -59.38 -25.00 500.00 -48.65 8.33% YoY % 49.48% 39.91% -336.33% -137.52% -105.00% 1,127.75% - Horiz. % 161.69% 320.02% 532.56% 122.06% 51.39% -1,027.75% 100.00%
EY -1.27 -0.64 -0.39 -1.68 -4.00 0.20 -2.06 -7.74% YoY % -98.44% -64.10% 76.79% 58.00% -2,100.00% 109.71% - Horiz. % 61.65% 31.07% 18.93% 81.55% 194.17% -9.71% 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 1.60 1.66 4.14 1.26 1.13 1.44 1.94 -3.16% YoY % -3.61% -59.90% 228.57% 11.50% -21.53% -25.77% - Horiz. % 82.47% 85.57% 213.40% 64.95% 58.25% 74.23% 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 Qtr Result 31Dec2013.pdf 
