[Y&G] QoQ Cumulative Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 7,446 59,935 45,306 28,935 7,227 64,986 51,443 -72.40% QoQ % -87.58% 32.29% 56.58% 300.37% -88.88% 26.33% - Horiz. % 14.47% 116.51% 88.07% 56.25% 14.05% 126.33% 100.00%
PBT -84 6,885 5,283 2,912 -913 16,410 9,903 - QoQ % -101.22% 30.32% 81.42% 418.95% -105.56% 65.71% - Horiz. % -0.85% 69.52% 53.35% 29.41% -9.22% 165.71% 100.00%
Tax -943 -2,853 -2,415 -1,578 -398 -5,297 -3,506 -58.30% QoQ % 66.95% -18.14% -53.04% -296.48% 92.49% -51.08% - Horiz. % 26.90% 81.37% 68.88% 45.01% 11.35% 151.08% 100.00%
NP -1,027 4,032 2,868 1,334 -1,311 11,113 6,397 - QoQ % -125.47% 40.59% 114.99% 201.75% -111.80% 73.72% - Horiz. % -16.05% 63.03% 44.83% 20.85% -20.49% 173.72% 100.00%
NP to SH -1,027 4,027 2,873 1,342 -1,303 11,048 6,369 - QoQ % -125.50% 40.17% 114.08% 202.99% -111.79% 73.47% - Horiz. % -16.12% 63.23% 45.11% 21.07% -20.46% 173.47% 100.00%
Tax Rate - % 41.44 % 45.71 % 54.19 % - % 32.28 % 35.40 % - QoQ % 0.00% -9.34% -15.65% 0.00% 0.00% -8.81% - Horiz. % 0.00% 117.06% 129.12% 153.08% 0.00% 91.19% 100.00%
Total Cost 8,473 55,903 42,438 27,601 8,538 53,873 45,046 -67.14% QoQ % -84.84% 31.73% 53.76% 223.27% -84.15% 19.60% - Horiz. % 18.81% 124.10% 94.21% 61.27% 18.95% 119.60% 100.00%
Net Worth 292,760 279,967 293,095 291,101 289,107 289,107 285,119 1.78% QoQ % 4.57% -4.48% 0.68% 0.69% 0.00% 1.40% - Horiz. % 102.68% 98.19% 102.80% 102.10% 101.40% 101.40% 100.00%
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 292,760 279,967 293,095 291,101 289,107 289,107 285,119 1.78% QoQ % 4.57% -4.48% 0.68% 0.69% 0.00% 1.40% - Horiz. % 102.68% 98.19% 102.80% 102.10% 101.40% 101.40% 100.00%
NOSH 218,478 208,931 199,384 199,384 199,384 199,384 199,384 6.28% QoQ % 4.57% 4.79% 0.00% 0.00% 0.00% 0.00% - Horiz. % 109.58% 104.79% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -13.79 % 6.73 % 6.33 % 4.61 % -18.14 % 17.10 % 12.44 % - QoQ % -304.90% 6.32% 37.31% 125.41% -206.08% 37.46% - Horiz. % -110.85% 54.10% 50.88% 37.06% -145.82% 137.46% 100.00%
ROE -0.35 % 1.44 % 0.98 % 0.46 % -0.45 % 3.82 % 2.23 % - QoQ % -124.31% 46.94% 113.04% 202.22% -111.78% 71.30% - Horiz. % -15.70% 64.57% 43.95% 20.63% -20.18% 171.30% 100.00%
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 3.41 28.69 22.72 14.51 3.62 32.59 25.80 -74.02% QoQ % -88.11% 26.28% 56.58% 300.83% -88.89% 26.32% - Horiz. % 13.22% 111.20% 88.06% 56.24% 14.03% 126.32% 100.00%
EPS -0.47 1.84 1.44 0.67 -0.65 5.54 3.19 - QoQ % -125.54% 27.78% 114.93% 203.08% -111.73% 73.67% - Horiz. % -14.73% 57.68% 45.14% 21.00% -20.38% 173.67% 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 1.4700 1.4600 1.4500 1.4500 1.4300 -4.24% QoQ % 0.00% -8.84% 0.68% 0.69% 0.00% 1.40% - Horiz. % 93.71% 93.71% 102.80% 102.10% 101.40% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 218,478 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 3.41 27.43 20.74 13.24 3.31 29.74 23.55 -72.39% QoQ % -87.57% 32.26% 56.65% 300.00% -88.87% 26.28% - Horiz. % 14.48% 116.48% 88.07% 56.22% 14.06% 126.28% 100.00%
EPS -0.47 1.84 1.32 0.61 -0.60 5.06 2.92 - QoQ % -125.54% 39.39% 116.39% 201.67% -111.86% 73.29% - Horiz. % -16.10% 63.01% 45.21% 20.89% -20.55% 173.29% 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 1.2814 1.3415 1.3324 1.3233 1.3233 1.3050 1.78% QoQ % 4.57% -4.48% 0.68% 0.69% 0.00% 1.40% - Horiz. % 102.68% 98.19% 102.80% 102.10% 101.40% 101.40% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.7100 0.7500 0.8500 0.9100 0.9100 0.9300 0.9300 -
P/RPS 20.83 2.61 3.74 6.27 25.11 2.85 3.60 221.95% QoQ % 698.08% -30.21% -40.35% -75.03% 781.05% -20.83% - Horiz. % 578.61% 72.50% 103.89% 174.17% 697.50% 79.17% 100.00%
P/EPS -151.04 38.91 58.99 135.20 -139.25 16.78 29.11 - QoQ % -488.18% -34.04% -56.37% 197.09% -929.86% -42.36% - Horiz. % -518.86% 133.67% 202.65% 464.45% -478.36% 57.64% 100.00%
EY -0.66 2.57 1.70 0.74 -0.72 5.96 3.43 - QoQ % -125.68% 51.18% 129.73% 202.78% -112.08% 73.76% - Horiz. % -19.24% 74.93% 49.56% 21.57% -20.99% 173.76% 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 0.53 0.56 0.58 0.62 0.63 0.64 0.65 -12.71% QoQ % -5.36% -3.45% -6.45% -1.59% -1.56% -1.54% - Horiz. % 81.54% 86.15% 89.23% 95.38% 96.92% 98.46% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 28/02/20 12/11/19 23/08/19 30/05/19 28/02/19 23/11/18 -
Price 0.6400 0.7950 0.8000 0.9000 0.9100 0.9100 0.9300 -
P/RPS 18.78 2.77 3.52 6.20 25.11 2.79 3.60 200.49% QoQ % 577.98% -21.31% -43.23% -75.31% 800.00% -22.50% - Horiz. % 521.67% 76.94% 97.78% 172.22% 697.50% 77.50% 100.00%
P/EPS -136.15 41.25 55.52 133.72 -139.25 16.42 29.11 - QoQ % -430.06% -25.70% -58.48% 196.03% -948.05% -43.59% - Horiz. % -467.71% 141.70% 190.72% 459.36% -478.36% 56.41% 100.00%
EY -0.73 2.42 1.80 0.75 -0.72 6.09 3.43 - QoQ % -130.17% 34.44% 140.00% 204.17% -111.82% 77.55% - Horiz. % -21.28% 70.55% 52.48% 21.87% -20.99% 177.55% 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 0.48 0.59 0.54 0.62 0.63 0.63 0.65 -18.29% QoQ % -18.64% 9.26% -12.90% -1.59% 0.00% -3.08% - Horiz. % 73.85% 90.77% 83.08% 95.38% 96.92% 96.92% 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-Q2FY19.pdf 
