[Y&G] QoQ Annualized Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 33,257 26,966 29,784 59,935 60,408 57,870 28,908 9.77% QoQ % 23.33% -9.46% -50.31% -0.78% 4.39% 100.19% - Horiz. % 115.05% 93.28% 103.03% 207.33% 208.97% 200.19% 100.00%
PBT 2,077 436 -336 6,885 7,044 5,824 -3,652 - QoQ % 376.45% 229.76% -104.88% -2.26% 20.95% 259.47% - Horiz. % -56.88% -11.94% 9.20% -188.53% -192.88% -159.47% 100.00%
Tax -2,294 -2,276 -3,772 -2,853 -3,220 -3,156 -1,592 27.52% QoQ % -0.82% 39.66% -32.21% 11.40% -2.03% -98.24% - Horiz. % 144.14% 142.96% 236.93% 179.21% 202.26% 198.24% 100.00%
NP -217 -1,840 -4,108 4,032 3,824 2,668 -5,244 -87.95% QoQ % 88.19% 55.21% -201.88% 5.44% 43.33% 150.88% - Horiz. % 4.14% 35.09% 78.34% -76.89% -72.92% -50.88% 100.00%
NP to SH -216 -1,840 -4,108 4,027 3,830 2,684 -5,212 -87.95% QoQ % 88.26% 55.21% -202.01% 5.13% 42.72% 151.50% - Horiz. % 4.14% 35.30% 78.82% -77.26% -73.50% -51.50% 100.00%
Tax Rate 110.46 % 522.02 % - % 41.44 % 45.71 % 54.19 % - % - QoQ % -78.84% 0.00% 0.00% -9.34% -15.65% 0.00% - Horiz. % 203.84% 963.31% 0.00% 76.47% 84.35% 100.00% -
Total Cost 33,474 28,806 33,892 55,903 56,584 55,202 34,152 -1.32% QoQ % 16.21% -15.01% -39.37% -1.20% 2.50% 61.64% - Horiz. % 98.02% 84.35% 99.24% 163.69% 165.68% 161.64% 100.00%
Net Worth 292,760 292,760 292,760 279,967 293,095 291,101 289,107 0.84% QoQ % 0.00% 0.00% 4.57% -4.48% 0.68% 0.69% - Horiz. % 101.26% 101.26% 101.26% 96.84% 101.38% 100.69% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 292,760 292,760 292,760 279,967 293,095 291,101 289,107 0.84% QoQ % 0.00% 0.00% 4.57% -4.48% 0.68% 0.69% - Horiz. % 101.26% 101.26% 101.26% 96.84% 101.38% 100.69% 100.00%
NOSH 218,478 218,478 218,478 208,931 199,384 199,384 199,384 6.27% QoQ % 0.00% 0.00% 4.57% 4.79% 0.00% 0.00% - Horiz. % 109.58% 109.58% 109.58% 104.79% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -0.65 % -6.82 % -13.79 % 6.73 % 6.33 % 4.61 % -18.14 % -89.07% QoQ % 90.47% 50.54% -304.90% 6.32% 37.31% 125.41% - Horiz. % 3.58% 37.60% 76.02% -37.10% -34.90% -25.41% 100.00%
ROE -0.07 % -0.63 % -1.40 % 1.44 % 1.31 % 0.92 % -1.80 % -88.45% QoQ % 88.89% 55.00% -197.22% 9.92% 42.39% 151.11% - Horiz. % 3.89% 35.00% 77.78% -80.00% -72.78% -51.11% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 15.22 12.34 13.63 28.69 30.30 29.02 14.50 3.27% QoQ % 23.34% -9.46% -52.49% -5.31% 4.41% 100.14% - Horiz. % 104.97% 85.10% 94.00% 197.86% 208.97% 200.14% 100.00%
EPS -0.09 -0.84 -1.88 1.84 1.92 1.34 -2.60 -89.31% QoQ % 89.29% 55.32% -202.17% -4.17% 43.28% 151.54% - Horiz. % 3.46% 32.31% 72.31% -70.77% -73.85% -51.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3400 1.3400 1.3400 1.3400 1.4700 1.4600 1.4500 -5.11% QoQ % 0.00% 0.00% 0.00% -8.84% 0.68% 0.69% - Horiz. % 92.41% 92.41% 92.41% 92.41% 101.38% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 218,478 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 15.22 12.34 13.63 27.43 27.65 26.49 13.23 9.76% QoQ % 23.34% -9.46% -50.31% -0.80% 4.38% 100.23% - Horiz. % 115.04% 93.27% 103.02% 207.33% 208.99% 200.23% 100.00%
EPS -0.09 -0.84 -1.88 1.84 1.75 1.23 -2.39 -88.70% QoQ % 89.29% 55.32% -202.17% 5.14% 42.28% 151.46% - Horiz. % 3.77% 35.15% 78.66% -76.99% -73.22% -51.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3400 1.3400 1.3400 1.2814 1.3415 1.3324 1.3233 0.84% QoQ % 0.00% 0.00% 4.57% -4.48% 0.68% 0.69% - Horiz. % 101.26% 101.26% 101.26% 96.83% 101.38% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.6200 0.6400 0.7100 0.7500 0.8500 0.9100 0.9100 -
P/RPS 4.07 5.19 5.21 2.61 2.81 3.14 6.28 -25.05% QoQ % -21.58% -0.38% 99.62% -7.12% -10.51% -50.00% - Horiz. % 64.81% 82.64% 82.96% 41.56% 44.75% 50.00% 100.00%
P/EPS -627.11 -75.99 -37.76 38.91 44.24 67.60 -34.81 583.61% QoQ % -725.25% -101.24% -197.04% -12.05% -34.56% 294.20% - Horiz. % 1,801.52% 218.30% 108.47% -111.78% -127.09% -194.20% 100.00%
EY -0.16 -1.32 -2.65 2.57 2.26 1.48 -2.87 -85.33% QoQ % 87.88% 50.19% -203.11% 13.72% 52.70% 151.57% - Horiz. % 5.57% 45.99% 92.33% -89.55% -78.75% -51.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.46 0.48 0.53 0.56 0.58 0.62 0.63 -18.87% QoQ % -4.17% -9.43% -5.36% -3.45% -6.45% -1.59% - Horiz. % 73.02% 76.19% 84.13% 88.89% 92.06% 98.41% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 30/06/20 28/02/20 12/11/19 23/08/19 30/05/19 -
Price 0.5100 0.6400 0.6400 0.7950 0.8000 0.9000 0.9100 -
P/RPS 3.35 5.19 4.69 2.77 2.64 3.10 6.28 -34.15% QoQ % -35.45% 10.66% 69.31% 4.92% -14.84% -50.64% - Horiz. % 53.34% 82.64% 74.68% 44.11% 42.04% 49.36% 100.00%
P/EPS -515.85 -75.99 -34.04 41.25 41.64 66.86 -34.81 500.36% QoQ % -578.84% -123.24% -182.52% -0.94% -37.72% 292.07% - Horiz. % 1,481.90% 218.30% 97.79% -118.50% -119.62% -192.07% 100.00%
EY -0.19 -1.32 -2.94 2.42 2.40 1.50 -2.87 -83.55% QoQ % 85.61% 55.10% -221.49% 0.83% 60.00% 152.26% - Horiz. % 6.62% 45.99% 102.44% -84.32% -83.62% -52.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.38 0.48 0.48 0.59 0.54 0.62 0.63 -28.55% QoQ % -20.83% 0.00% -18.64% 9.26% -12.90% -1.59% - Horiz. % 60.32% 76.19% 76.19% 93.65% 85.71% 98.41% 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
YG-Q2FY20.pdf 
