[YONGTAI] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -810.64%
YoY- -504.03%
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 72,770 74,316 71,340 67,548 64,500 64,513 63,366 9.67%
PBT -9,990 -3,852 -2,958 -3,664 -1,041 -806 -824 428.54%
Tax 750 1,222 1,036 1,440 1,915 2,715 2,568 -56.01%
NP -9,240 -2,629 -1,922 -2,224 874 1,909 1,744 -
-
NP to SH -9,299 -3,349 -2,510 -2,996 -329 146 70 -
-
Tax Rate - - - - - - - -
Total Cost 82,010 76,945 73,262 69,772 63,626 62,604 61,622 21.01%
-
Net Worth 31,695 44,541 46,110 46,462 46,283 46,851 44,333 -20.06%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 31,695 44,541 46,110 46,462 46,283 46,851 44,333 -20.06%
NOSH 40,121 40,127 40,095 40,053 40,246 40,740 38,888 2.10%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -12.70% -3.54% -2.69% -3.29% 1.36% 2.96% 2.75% -
ROE -29.34% -7.52% -5.44% -6.45% -0.71% 0.31% 0.16% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 181.38 185.20 177.92 168.64 160.26 158.35 162.94 7.41%
EPS -23.18 -8.35 -6.26 -7.48 -0.82 0.36 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 1.11 1.15 1.16 1.15 1.15 1.14 -21.70%
Adjusted Per Share Value based on latest NOSH - 40,053
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.97 17.33 16.64 15.76 15.04 15.05 14.78 9.65%
EPS -2.17 -0.78 -0.59 -0.70 -0.08 0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0739 0.1039 0.1076 0.1084 0.108 0.1093 0.1034 -20.07%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.29 0.25 0.28 0.25 0.305 0.29 0.18 -
P/RPS 0.16 0.13 0.16 0.15 0.19 0.18 0.11 28.40%
P/EPS -1.25 -3.00 -4.47 -3.34 -37.31 80.56 100.00 -
EY -79.92 -33.39 -22.36 -29.92 -2.68 1.24 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.23 0.24 0.22 0.27 0.25 0.16 74.96%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 28/02/12 29/11/11 25/08/11 27/05/11 25/02/11 -
Price 0.38 0.28 0.28 0.29 0.29 0.40 0.25 -
P/RPS 0.21 0.15 0.16 0.17 0.18 0.25 0.15 25.17%
P/EPS -1.64 -3.35 -4.47 -3.88 -35.48 111.11 138.89 -
EY -60.99 -29.81 -22.36 -25.79 -2.82 0.90 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.25 0.24 0.25 0.25 0.35 0.22 68.30%

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