[YONGTAI] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 87.45%
YoY- 41.19%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 162,290 157,120 171,416 165,784 92,063 76,608 86,554 52.23%
PBT -2,563 -800 -918 -1,916 -19,659 -4,066 108 -
Tax -573 -334 -338 -260 -712 -156 -586 -1.48%
NP -3,136 -1,134 -1,256 -2,176 -20,371 -4,222 -478 251.66%
-
NP to SH -3,842 -1,745 -1,882 -2,576 -20,523 -4,162 -642 230.70%
-
Tax Rate - - - - - - 542.59% -
Total Cost 165,426 158,254 172,672 167,960 112,434 80,830 87,032 53.62%
-
Net Worth 48,526 49,790 50,053 49,999 50,148 61,335 40,833 12.23%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 48,526 49,790 50,053 49,999 50,148 61,335 40,833 12.23%
NOSH 40,104 40,153 40,042 39,999 40,118 40,088 40,833 -1.19%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -1.93% -0.72% -0.73% -1.31% -22.13% -5.51% -0.55% -
ROE -7.92% -3.51% -3.76% -5.15% -40.92% -6.79% -1.57% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 404.67 391.30 428.08 414.46 229.48 191.10 211.97 54.07%
EPS -9.58 -4.35 -4.70 -6.44 -51.16 -10.37 -1.60 230.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.24 1.25 1.25 1.25 1.53 1.00 13.59%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.85 36.65 39.98 38.67 21.47 17.87 20.19 52.21%
EPS -0.90 -0.41 -0.44 -0.60 -4.79 -0.97 -0.15 231.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.1161 0.1167 0.1166 0.117 0.1431 0.0952 12.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.37 0.33 0.38 0.36 0.38 0.39 0.50 -
P/RPS 0.09 0.08 0.09 0.09 0.17 0.20 0.24 -48.09%
P/EPS -3.86 -7.59 -8.09 -5.59 -0.74 -3.76 -31.80 -75.57%
EY -25.89 -13.17 -12.37 -17.89 -134.62 -26.62 -3.14 309.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.30 0.29 0.30 0.25 0.50 -27.35%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 27/02/07 29/11/06 30/08/06 31/05/06 27/02/06 -
Price 0.34 0.30 0.40 0.41 0.38 0.38 0.40 -
P/RPS 0.08 0.08 0.09 0.10 0.17 0.20 0.19 -43.91%
P/EPS -3.55 -6.90 -8.51 -6.37 -0.74 -3.66 -25.44 -73.19%
EY -28.18 -14.49 -11.75 -15.71 -134.62 -27.33 -3.93 273.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.32 0.33 0.30 0.25 0.40 -21.21%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment