[YGL] YoY TTM Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Revenue 9,069 16,842 7,185 3,336 4,166 3,928 5,262 9.09% YoY % -46.15% 134.40% 115.38% -19.92% 6.06% -25.35% - Horiz. % 172.35% 320.07% 136.55% 63.40% 79.17% 74.65% 100.00%
PBT -552 -1,111 1,068 -7,498 -1,279 -1,800 -302 10.12% YoY % 50.32% -204.03% 114.24% -486.24% 28.94% -496.03% - Horiz. % 182.78% 367.88% -353.64% 2,482.78% 423.51% 596.03% 100.00%
Tax -27 5 -139 -107 -69 -53 -69 -13.93% YoY % -640.00% 103.60% -29.91% -55.07% -30.19% 23.19% - Horiz. % 39.13% -7.25% 201.45% 155.07% 100.00% 76.81% 100.00%
NP -579 -1,106 929 -7,605 -1,348 -1,853 -371 7.38% YoY % 47.65% -219.05% 112.22% -464.17% 27.25% -399.46% - Horiz. % 156.06% 298.11% -250.40% 2,049.87% 363.34% 499.46% 100.00%
NP to SH -587 -804 874 -7,575 -1,391 -1,748 -229 16.24% YoY % 26.99% -191.99% 111.54% -444.57% 20.42% -663.32% - Horiz. % 256.33% 351.09% -381.66% 3,307.86% 607.42% 763.32% 100.00%
Tax Rate - % - % 13.01 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 9,648 17,948 6,256 10,941 5,514 5,781 5,633 8.98% YoY % -46.24% 186.89% -42.82% 98.42% -4.62% 2.63% - Horiz. % 171.28% 318.62% 111.06% 194.23% 97.89% 102.63% 100.00%
Net Worth 12,596 11,549 12,315 1,185,587 16,097 17,862 14,188 -1.88% YoY % 9.07% -6.22% -98.96% 7,265.06% -9.88% 25.89% - Horiz. % 88.78% 81.40% 86.80% 8,355.78% 113.45% 125.89% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Div 0 0 0 0 0 0 0 - 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 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Net Worth 12,596 11,549 12,315 1,185,587 16,097 17,862 14,188 -1.88% YoY % 9.07% -6.22% -98.96% 7,265.06% -9.88% 25.89% - Horiz. % 88.78% 81.40% 86.80% 8,355.78% 113.45% 125.89% 100.00%
NOSH 255,514 255,514 255,514 255,514 232,286 232,286 193,572 4.54% YoY % 0.00% 0.00% 0.00% 10.00% 0.00% 20.00% - Horiz. % 132.00% 132.00% 132.00% 132.00% 120.00% 120.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
NP Margin -6.38 % -6.57 % 12.93 % -227.97 % -32.36 % -47.17 % -7.05 % -1.58% YoY % 2.89% -150.81% 105.67% -604.48% 31.40% -569.08% - Horiz. % 90.50% 93.19% -183.40% 3,233.62% 459.01% 669.08% 100.00%
ROE -4.66 % -6.96 % 7.10 % -0.64 % -8.64 % -9.79 % -1.61 % 18.52% YoY % 33.05% -198.03% 1,209.38% 92.59% 11.75% -508.07% - Horiz. % 289.44% 432.30% -440.99% 39.75% 536.65% 608.07% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
RPS 3.55 6.59 2.81 1.31 1.79 1.69 2.72 4.35% YoY % -46.13% 134.52% 114.50% -26.82% 5.92% -37.87% - Horiz. % 130.51% 242.28% 103.31% 48.16% 65.81% 62.13% 100.00%
EPS -0.23 -0.31 0.34 -2.96 -0.60 -0.75 -0.12 10.96% YoY % 25.81% -191.18% 111.49% -393.33% 20.00% -525.00% - Horiz. % 191.67% 258.33% -283.33% 2,466.67% 500.00% 625.00% 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 0.0493 0.0452 0.0482 4.6400 0.0693 0.0769 0.0733 -6.14% YoY % 9.07% -6.22% -98.96% 6,595.53% -9.88% 4.91% - Horiz. % 67.26% 61.66% 65.76% 6,330.15% 94.54% 104.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
RPS 3.34 6.20 2.64 1.23 1.53 1.45 1.94 9.07% YoY % -46.13% 134.85% 114.63% -19.61% 5.52% -25.26% - Horiz. % 172.16% 319.59% 136.08% 63.40% 78.87% 74.74% 100.00%
EPS -0.22 -0.30 0.32 -2.79 -0.51 -0.64 -0.08 17.55% YoY % 26.67% -193.75% 111.47% -447.06% 20.31% -700.00% - Horiz. % 275.00% 375.00% -400.00% 3,487.50% 637.50% 800.00% 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 0.0464 0.0425 0.0453 4.3634 0.0592 0.0657 0.0522 -1.87% YoY % 9.18% -6.18% -98.96% 7,270.61% -9.89% 25.86% - Horiz. % 88.89% 81.42% 86.78% 8,359.00% 113.41% 125.86% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 29/06/18 30/06/17 -
Price 0.1400 0.1250 0.2100 0.1350 0.1050 0.1300 0.1500 -
P/RPS 3.94 1.90 7.47 10.34 5.85 7.69 5.52 -5.25% YoY % 107.37% -74.56% -27.76% 76.75% -23.93% 39.31% - Horiz. % 71.38% 34.42% 135.33% 187.32% 105.98% 139.31% 100.00%
P/EPS -60.94 -39.73 61.39 -4.55 -17.53 -17.28 -126.79 -11.05% YoY % -53.39% -164.72% 1,449.23% 74.04% -1.45% 86.37% - Horiz. % 48.06% 31.34% -48.42% 3.59% 13.83% 13.63% 100.00%
EY -1.64 -2.52 1.63 -21.96 -5.70 -5.79 -0.79 12.39% YoY % 34.92% -254.60% 107.42% -285.26% 1.55% -632.91% - Horiz. % 207.59% 318.99% -206.33% 2,779.75% 721.52% 732.91% 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 2.84 2.77 4.36 0.03 1.52 1.69 2.05 5.35% YoY % 2.53% -36.47% 14,433.33% -98.03% -10.06% -17.56% - Horiz. % 138.54% 135.12% 212.68% 1.46% 74.15% 82.44% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 CAGR
Date 23/11/23 24/11/22 26/11/21 27/11/20 26/11/19 21/08/18 29/08/17 -
Price 0.1400 0.1350 0.1500 0.1500 0.1200 0.1350 0.1700 -
P/RPS 3.94 2.05 5.33 11.49 6.69 7.98 6.25 -7.11% YoY % 92.20% -61.54% -53.61% 71.75% -16.17% 27.68% - Horiz. % 63.04% 32.80% 85.28% 183.84% 107.04% 127.68% 100.00%
P/EPS -60.94 -42.90 43.85 -5.06 -20.04 -17.94 -143.70 -12.82% YoY % -42.05% -197.83% 966.60% 74.75% -11.71% 87.52% - Horiz. % 42.41% 29.85% -30.51% 3.52% 13.95% 12.48% 100.00%
EY -1.64 -2.33 2.28 -19.76 -4.99 -5.57 -0.70 14.58% YoY % 29.61% -202.19% 111.54% -295.99% 10.41% -695.71% - Horiz. % 234.29% 332.86% -325.71% 2,822.86% 712.86% 795.71% 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 2.84 2.99 3.11 0.03 1.73 1.76 2.32 3.29% YoY % -5.02% -3.86% 10,266.67% -98.27% -1.70% -24.14% - Horiz. % 122.41% 128.88% 134.05% 1.29% 74.57% 75.86% 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_Q2FY2023.pdf 
