[YGL] YoY Quarter Result on 2020-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
Revenue 2,595 2,393 2,724 1,215 555 853 973 16.98% YoY % 8.44% -12.15% 124.20% 118.92% -34.94% -12.33% - Horiz. % 266.70% 245.94% 279.96% 124.87% 57.04% 87.67% 100.00%
PBT -222 -578 -423 1,169 -973 -327 -856 -19.41% YoY % 61.59% -36.64% -136.18% 220.14% -197.55% 61.80% - Horiz. % 25.93% 67.52% 49.42% -136.57% 113.67% 38.20% 100.00%
Tax -3 -6 -60 -30 -6 -13 -17 -24.22% YoY % 50.00% 90.00% -100.00% -400.00% 53.85% 23.53% - Horiz. % 17.65% 35.29% 352.94% 176.47% 35.29% 76.47% 100.00%
NP -225 -584 -483 1,139 -979 -340 -873 -19.49% YoY % 61.47% -20.91% -142.41% 216.34% -187.94% 61.05% - Horiz. % 25.77% 66.90% 55.33% -130.47% 112.14% 38.95% 100.00%
NP to SH -174 -572 -217 1,185 -972 -453 -816 -21.89% YoY % 69.58% -163.59% -118.31% 221.91% -114.57% 44.49% - Horiz. % 21.32% 70.10% 26.59% -145.22% 119.12% 55.51% 100.00%
Tax Rate - % - % - % 2.57 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 2,820 2,977 3,207 76 1,534 1,193 1,846 7.01% YoY % -5.27% -7.17% 4,119.74% -95.05% 28.58% -35.37% - Horiz. % 152.76% 161.27% 173.73% 4.12% 83.10% 64.63% 100.00%
Net Worth 14,482 10,961 12,085 13,056 15,121 17,444 17,208 -2.72% YoY % 32.12% -9.30% -7.44% -13.66% -13.32% 1.37% - Horiz. % 84.16% 63.70% 70.23% 75.87% 87.87% 101.37% 100.00%
Dividend 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 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 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
Net Worth 14,482 10,961 12,085 13,056 15,121 17,444 17,208 -2.72% YoY % 32.12% -9.30% -7.44% -13.66% -13.32% 1.37% - Horiz. % 84.16% 63.70% 70.23% 75.87% 87.87% 101.37% 100.00%
NOSH 271,714 255,514 255,514 255,514 232,286 232,286 212,452 4.01% YoY % 6.34% 0.00% 0.00% 10.00% 0.00% 9.34% - Horiz. % 127.89% 120.27% 120.27% 120.27% 109.34% 109.34% 100.00%
Ratio Analysis 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
NP Margin -8.67 % -24.40 % -17.73 % 93.74 % -176.40 % -39.86 % -89.72 % -31.18% YoY % 64.47% -37.62% -118.91% 153.14% -342.55% 55.57% - Horiz. % 9.66% 27.20% 19.76% -104.48% 196.61% 44.43% 100.00%
ROE -1.20 % -5.22 % -1.80 % 9.08 % -6.43 % -2.60 % -4.74 % -19.72% YoY % 77.01% -190.00% -119.82% 241.21% -147.31% 45.15% - Horiz. % 25.32% 110.13% 37.97% -191.56% 135.65% 54.85% 100.00%
Per Share 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
RPS 0.96 0.94 1.07 0.48 0.24 0.37 0.46 12.48% YoY % 2.13% -12.15% 122.92% 100.00% -35.14% -19.57% - Horiz. % 208.70% 204.35% 232.61% 104.35% 52.17% 80.43% 100.00%
EPS -0.06 -0.22 -0.09 0.46 -0.42 -0.20 -0.35 -24.57% YoY % 72.73% -144.44% -119.57% 209.52% -110.00% 42.86% - Horiz. % 17.14% 62.86% 25.71% -131.43% 120.00% 57.14% 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 0.0533 0.0429 0.0473 0.0511 0.0651 0.0751 0.0810 -6.47% YoY % 24.24% -9.30% -7.44% -21.51% -13.32% -7.28% - Horiz. % 65.80% 52.96% 58.40% 63.09% 80.37% 92.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
RPS 0.96 0.88 1.00 0.45 0.20 0.31 0.36 16.98% YoY % 9.09% -12.00% 122.22% 125.00% -35.48% -13.89% - Horiz. % 266.67% 244.44% 277.78% 125.00% 55.56% 86.11% 100.00%
EPS -0.06 -0.21 -0.08 0.44 -0.36 -0.17 -0.30 -22.69% YoY % 71.43% -162.50% -118.18% 222.22% -111.76% 43.33% - Horiz. % 20.00% 70.00% 26.67% -146.67% 120.00% 56.67% 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 0.0533 0.0403 0.0445 0.0481 0.0557 0.0642 0.0633 -2.71% YoY % 32.26% -9.44% -7.48% -13.64% -13.24% 1.42% - Horiz. % 84.20% 63.67% 70.30% 75.99% 87.99% 101.42% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 28/09/18 29/09/17 -
Price 0.1300 0.1300 0.1450 0.1550 0.1300 0.1300 0.2000 -
P/RPS 13.61 13.88 13.60 32.60 54.41 35.40 43.67 -17.01% YoY % -1.95% 2.06% -58.28% -40.08% 53.70% -18.94% - Horiz. % 31.17% 31.78% 31.14% 74.65% 124.59% 81.06% 100.00%
P/EPS -203.01 -58.07 -170.74 33.42 -31.07 -66.66 -52.07 24.30% YoY % -249.60% 65.99% -610.89% 207.56% 53.39% -28.02% - Horiz. % 389.88% 111.52% 327.90% -64.18% 59.67% 128.02% 100.00%
EY -0.49 -1.72 -0.59 2.99 -3.22 -1.50 -1.92 -19.61% YoY % 71.51% -191.53% -119.73% 192.86% -114.67% 21.87% - Horiz. % 25.52% 89.58% 30.73% -155.73% 167.71% 78.12% 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 2.44 3.03 3.07 3.03 2.00 1.73 2.47 -0.20% YoY % -19.47% -1.30% 1.32% 51.50% 15.61% -29.96% - Horiz. % 98.79% 122.67% 124.29% 122.67% 80.97% 70.04% 100.00%
Price Multiplier on Announcement Date 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 30/09/17 CAGR
Date 26/02/24 21/02/23 - - 26/02/20 28/11/18 28/11/17 -
Price 0.1300 0.1850 0.1500 0.2000 0.1350 0.1050 0.1800 -
P/RPS 13.61 19.75 14.07 42.06 56.50 28.59 39.30 -15.59% YoY % -31.09% 40.37% -66.55% -25.56% 97.62% -27.25% - Horiz. % 34.63% 50.25% 35.80% 107.02% 143.77% 72.75% 100.00%
P/EPS -203.01 -82.64 -176.62 43.12 -32.26 -53.84 -46.86 26.41% YoY % -145.66% 53.21% -509.60% 233.66% 40.08% -14.90% - Horiz. % 433.23% 176.36% 376.91% -92.02% 68.84% 114.90% 100.00%
EY -0.49 -1.21 -0.57 2.32 -3.10 -1.86 -2.13 -20.94% YoY % 59.50% -112.28% -124.57% 174.84% -66.67% 12.68% - Horiz. % 23.00% 56.81% 26.76% -108.92% 145.54% 87.32% 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 2.44 4.31 3.17 3.91 2.07 1.40 2.22 1.52% YoY % -43.39% 35.96% -18.93% 88.89% 47.86% -36.94% - Horiz. % 109.91% 194.14% 142.79% 176.13% 93.24% 63.06% 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 Quarter Result FY2021.pdf 
