[YGL] YoY Quarter Result on 2018-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,676 892 1,709 1,231 1,633 1,548 2,504 -6.22% YoY % 87.89% -47.81% 38.83% -24.62% 5.49% -38.18% - Horiz. % 66.93% 35.62% 68.25% 49.16% 65.22% 61.82% 100.00%
PBT 44 -708 419 -348 171 274 840 -37.59% YoY % 106.21% -268.97% 220.40% -303.51% -37.59% -67.38% - Horiz. % 5.24% -84.29% 49.88% -41.43% 20.36% 32.62% 100.00%
Tax -29 -22 -17 -13 -10 -9 -8 22.86% YoY % -31.82% -29.41% -30.77% -30.00% -11.11% -12.50% - Horiz. % 362.50% 275.00% 212.50% 162.50% 125.00% 112.50% 100.00%
NP 15 -730 402 -361 161 265 832 -47.38% YoY % 102.05% -281.59% 211.36% -324.22% -39.25% -68.15% - Horiz. % 1.80% -87.74% 48.32% -43.39% 19.35% 31.85% 100.00%
NP to SH -24 -716 413 -339 174 280 761 - YoY % 96.65% -273.37% 221.83% -294.83% -37.86% -63.21% - Horiz. % -3.15% -94.09% 54.27% -44.55% 22.86% 36.79% 100.00%
Tax Rate 65.91 % - % 4.06 % - % 5.85 % 3.28 % 0.95 % 96.96% YoY % 0.00% 0.00% 0.00% 0.00% 78.35% 245.26% - Horiz. % 6,937.90% 0.00% 427.37% 0.00% 615.79% 345.26% 100.00%
Total Cost 1,661 1,622 1,307 1,592 1,472 1,283 1,672 -0.11% YoY % 2.40% 24.10% -17.90% 8.15% 14.73% -23.27% - Horiz. % 99.34% 97.01% 78.17% 95.22% 88.04% 76.73% 100.00%
Net Worth 12,392 1,206,028 1,677,108 18,629 14,111 14,343 11,795 0.79% YoY % -98.97% -28.09% 8,902.49% 32.02% -1.62% 21.60% - Horiz. % 105.06% 10,224.48% 14,218.21% 157.94% 119.63% 121.60% 100.00%
Dividend 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 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 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 12,392 1,206,028 1,677,108 18,629 14,111 14,343 11,795 0.79% YoY % -98.97% -28.09% 8,902.49% 32.02% -1.62% 21.60% - Horiz. % 105.06% 10,224.48% 14,218.21% 157.94% 119.63% 121.60% 100.00%
NOSH 255,514 255,514 232,286 232,286 193,572 193,572 158,541 7.93% YoY % 0.00% 10.00% 0.00% 20.00% 0.00% 22.10% - Horiz. % 161.17% 161.17% 146.51% 146.51% 122.10% 122.10% 100.00%
Ratio Analysis 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 0.89 % -81.84 % 23.52 % -29.33 % 9.86 % 17.12 % 33.23 % -43.94% YoY % 101.09% -447.96% 180.19% -397.46% -42.41% -48.48% - Horiz. % 2.68% -246.28% 70.78% -88.26% 29.67% 51.52% 100.00%
ROE -0.19 % -0.06 % 0.02 % -1.82 % 1.23 % 1.95 % 6.45 % - YoY % -216.67% -400.00% 101.10% -247.97% -36.92% -69.77% - Horiz. % -2.95% -0.93% 0.31% -28.22% 19.07% 30.23% 100.00%
Per Share 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 0.66 0.35 0.74 0.53 0.84 0.80 1.58 -13.03% YoY % 88.57% -52.70% 39.62% -36.90% 5.00% -49.37% - Horiz. % 41.77% 22.15% 46.84% 33.54% 53.16% 50.63% 100.00%
EPS -0.01 -0.28 0.18 -0.15 0.09 0.14 0.48 - YoY % 96.43% -255.56% 220.00% -266.67% -35.71% -70.83% - Horiz. % -2.08% -58.33% 37.50% -31.25% 18.75% 29.17% 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 0.0485 4.7200 7.2200 0.0802 0.0729 0.0741 0.0744 -6.61% YoY % -98.97% -34.63% 8,902.49% 10.01% -1.62% -0.40% - Horiz. % 65.19% 6,344.09% 9,704.30% 107.80% 97.98% 99.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 0.62 0.33 0.63 0.45 0.60 0.57 0.92 -6.11% YoY % 87.88% -47.62% 40.00% -25.00% 5.26% -38.04% - Horiz. % 67.39% 35.87% 68.48% 48.91% 65.22% 61.96% 100.00%
EPS -0.01 -0.26 0.15 -0.12 0.06 0.10 0.28 - YoY % 96.15% -273.33% 225.00% -300.00% -40.00% -64.29% - Horiz. % -3.57% -92.86% 53.57% -42.86% 21.43% 35.71% 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 0.0456 4.4386 6.1723 0.0686 0.0519 0.0528 0.0434 0.79% YoY % -98.97% -28.09% 8,897.52% 32.18% -1.70% 21.66% - Horiz. % 105.07% 10,227.19% 14,221.89% 158.06% 119.59% 121.66% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/06/21 30/06/20 28/06/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.2400 0.1150 0.1300 0.1500 0.1700 0.1200 0.2950 -
P/RPS 36.59 32.94 17.67 28.30 20.15 15.01 18.68 11.35% YoY % 11.08% 86.42% -37.56% 40.45% 34.24% -19.65% - Horiz. % 195.88% 176.34% 94.59% 151.50% 107.87% 80.35% 100.00%
P/EPS -2,555.15 -41.04 73.12 -102.78 189.12 82.96 61.46 - YoY % -6,126.00% -156.13% 171.14% -154.35% 127.97% 34.98% - Horiz. % -4,157.42% -66.78% 118.97% -167.23% 307.71% 134.98% 100.00%
EY -0.04 -2.44 1.37 -0.97 0.53 1.21 1.63 - YoY % 98.36% -278.10% 241.24% -283.02% -56.20% -25.77% - Horiz. % -2.45% -149.69% 84.05% -59.51% 32.52% 74.23% 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 4.95 0.02 0.02 1.87 2.33 1.62 3.97 3.59% YoY % 24,650.00% 0.00% -98.93% -19.74% 43.83% -59.19% - Horiz. % 124.69% 0.50% 0.50% 47.10% 58.69% 40.81% 100.00%
Price Multiplier on Announcement Date 30/06/21 30/06/20 30/06/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/08/21 24/08/20 27/08/19 28/05/18 26/05/17 27/05/16 26/05/15 -
Price 0.2550 0.1750 0.1150 0.1450 0.1650 0.1300 0.2600 -
P/RPS 38.88 50.13 15.63 27.36 19.56 16.26 16.46 14.73% YoY % -22.44% 220.73% -42.87% 39.88% 20.30% -1.22% - Horiz. % 236.21% 304.56% 94.96% 166.22% 118.83% 98.78% 100.00%
P/EPS -2,714.84 -62.45 64.68 -99.36 183.56 89.87 54.17 - YoY % -4,247.22% -196.55% 165.10% -154.13% 104.25% 65.90% - Horiz. % -5,011.70% -115.29% 119.40% -183.42% 338.86% 165.90% 100.00%
EY -0.04 -1.60 1.55 -1.01 0.54 1.11 1.85 - YoY % 97.50% -203.23% 253.47% -287.04% -51.35% -40.00% - Horiz. % -2.16% -86.49% 83.78% -54.59% 29.19% 60.00% 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 5.26 0.04 0.02 1.81 2.26 1.75 3.49 6.78% YoY % 13,050.00% 100.00% -98.90% -19.91% 29.14% -49.86% - Horiz. % 150.72% 1.15% 0.57% 51.86% 64.76% 50.14% 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 Mar18.pdf 
