[YGL] YoY Quarter Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,231 1,633 1,548 2,504 3,056 1,926 1,886 -6.86% YoY % -24.62% 5.49% -38.18% -18.06% 58.67% 2.12% - Horiz. % 65.27% 86.59% 82.08% 132.77% 162.04% 102.12% 100.00%
PBT -348 171 274 840 -182 -402 -443 -3.94% YoY % -303.51% -37.59% -67.38% 561.54% 54.73% 9.26% - Horiz. % 78.56% -38.60% -61.85% -189.62% 41.08% 90.74% 100.00%
Tax -13 -10 -9 -8 -6 12 7 - YoY % -30.00% -11.11% -12.50% -33.33% -150.00% 71.43% - Horiz. % -185.71% -142.86% -128.57% -114.29% -85.71% 171.43% 100.00%
NP -361 161 265 832 -188 -390 -436 -3.10% YoY % -324.22% -39.25% -68.15% 542.55% 51.79% 10.55% - Horiz. % 82.80% -36.93% -60.78% -190.83% 43.12% 89.45% 100.00%
NP to SH -339 174 280 761 -204 -324 -459 -4.92% YoY % -294.83% -37.86% -63.21% 473.04% 37.04% 29.41% - Horiz. % 73.86% -37.91% -61.00% -165.80% 44.44% 70.59% 100.00%
Tax Rate - % 5.85 % 3.28 % 0.95 % - % - % - % - YoY % 0.00% 78.35% 245.26% 0.00% 0.00% 0.00% - Horiz. % 0.00% 615.79% 345.26% 100.00% - - -
Total Cost 1,592 1,472 1,283 1,672 3,244 2,316 2,322 -6.09% YoY % 8.15% 14.73% -23.27% -48.46% 40.07% -0.26% - Horiz. % 68.56% 63.39% 55.25% 72.01% 139.71% 99.74% 100.00%
Net Worth 18,629 14,111 14,343 11,795 15,136 11,339 16,556 1.98% YoY % 32.02% -1.62% 21.60% -22.07% 33.48% -31.51% - Horiz. % 112.52% 85.23% 86.63% 71.24% 91.42% 68.49% 100.00%
Dividend 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 18,629 14,111 14,343 11,795 15,136 11,339 16,556 1.98% YoY % 32.02% -1.62% 21.60% -22.07% 33.48% -31.51% - Horiz. % 112.52% 85.23% 86.63% 71.24% 91.42% 68.49% 100.00%
NOSH 232,286 193,572 193,572 158,541 203,999 129,600 163,928 5.98% YoY % 20.00% 0.00% 22.10% -22.28% 57.41% -20.94% - Horiz. % 141.70% 118.08% 118.08% 96.71% 124.44% 79.06% 100.00%
Ratio Analysis 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -29.33 % 9.86 % 17.12 % 33.23 % -6.15 % -20.25 % -23.12 % 4.04% YoY % -397.46% -42.41% -48.48% 640.33% 69.63% 12.41% - Horiz. % 126.86% -42.65% -74.05% -143.73% 26.60% 87.59% 100.00%
ROE -1.82 % 1.23 % 1.95 % 6.45 % -1.35 % -2.86 % -2.77 % -6.76% YoY % -247.97% -36.92% -69.77% 577.78% 52.80% -3.25% - Horiz. % 65.70% -44.40% -70.40% -232.85% 48.74% 103.25% 100.00%
Per Share 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.53 0.84 0.80 1.58 1.50 1.49 1.15 -12.11% YoY % -36.90% 5.00% -49.37% 5.33% 0.67% 29.57% - Horiz. % 46.09% 73.04% 69.57% 137.39% 130.43% 129.57% 100.00%
EPS -0.15 0.09 0.14 0.48 -0.10 -0.25 -0.28 -9.88% YoY % -266.67% -35.71% -70.83% 580.00% 60.00% 10.71% - Horiz. % 53.57% -32.14% -50.00% -171.43% 35.71% 89.29% 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 0.0802 0.0729 0.0741 0.0744 0.0742 0.0875 0.1010 -3.77% YoY % 10.01% -1.62% -0.40% 0.27% -15.20% -13.37% - Horiz. % 79.41% 72.18% 73.37% 73.66% 73.47% 86.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.45 0.60 0.57 0.92 1.12 0.71 0.69 -6.87% YoY % -25.00% 5.26% -38.04% -17.86% 57.75% 2.90% - Horiz. % 65.22% 86.96% 82.61% 133.33% 162.32% 102.90% 100.00%
EPS -0.12 0.06 0.10 0.28 -0.08 -0.12 -0.17 -5.64% YoY % -300.00% -40.00% -64.29% 450.00% 33.33% 29.41% - Horiz. % 70.59% -35.29% -58.82% -164.71% 47.06% 70.59% 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 0.0686 0.0519 0.0528 0.0434 0.0557 0.0417 0.0609 2.00% YoY % 32.18% -1.70% 21.66% -22.08% 33.57% -31.53% - Horiz. % 112.64% 85.22% 86.70% 71.26% 91.46% 68.47% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1500 0.1700 0.1200 0.2950 0.1000 0.1000 0.1600 -
P/RPS 28.30 20.15 15.01 18.68 6.68 6.73 13.91 12.56% YoY % 40.45% 34.24% -19.65% 179.64% -0.74% -51.62% - Horiz. % 203.45% 144.86% 107.91% 134.29% 48.02% 48.38% 100.00%
P/EPS -102.78 189.12 82.96 61.46 -100.00 -40.00 -57.14 10.27% YoY % -154.35% 127.97% 34.98% 161.46% -150.00% 30.00% - Horiz. % 179.87% -330.98% -145.19% -107.56% 175.01% 70.00% 100.00%
EY -0.97 0.53 1.21 1.63 -1.00 -2.50 -1.75 -9.36% YoY % -283.02% -56.20% -25.77% 263.00% 60.00% -42.86% - Horiz. % 55.43% -30.29% -69.14% -93.14% 57.14% 142.86% 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 1.87 2.33 1.62 3.97 1.35 1.14 1.58 2.85% YoY % -19.74% 43.83% -59.19% 194.07% 18.42% -27.85% - Horiz. % 118.35% 147.47% 102.53% 251.27% 85.44% 72.15% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 26/05/17 27/05/16 26/05/15 27/05/14 30/05/13 25/05/12 -
Price 0.1450 0.1650 0.1300 0.2600 0.1000 0.1200 0.2200 -
P/RPS 27.36 19.56 16.26 16.46 6.68 8.07 19.12 6.15% YoY % 39.88% 20.30% -1.22% 146.41% -17.22% -57.79% - Horiz. % 143.10% 102.30% 85.04% 86.09% 34.94% 42.21% 100.00%
P/EPS -99.36 183.56 89.87 54.17 -100.00 -48.00 -78.57 3.99% YoY % -154.13% 104.25% 65.90% 154.17% -108.33% 38.91% - Horiz. % 126.46% -233.63% -114.38% -68.94% 127.28% 61.09% 100.00%
EY -1.01 0.54 1.11 1.85 -1.00 -2.08 -1.27 -3.74% YoY % -287.04% -51.35% -40.00% 285.00% 51.92% -63.78% - Horiz. % 79.53% -42.52% -87.40% -145.67% 78.74% 163.78% 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 1.81 2.26 1.75 3.49 1.35 1.37 2.18 -3.05% YoY % -19.91% 29.14% -49.86% 158.52% -1.46% -37.16% - Horiz. % 83.03% 103.67% 80.28% 160.09% 61.93% 62.84% 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-1st Qtr 31 March 2015.pdf 
