[YONGTAI] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 104.77%
YoY- 114.82%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 67,315 72,802 73,646 79,400 72,770 74,316 71,340 -3.80%
PBT -7,961 478 226 1,156 -9,990 -3,852 -2,958 93.60%
Tax 23 -350 -314 -740 750 1,222 1,036 -92.11%
NP -7,938 128 -88 416 -9,240 -2,629 -1,922 157.64%
-
NP to SH -7,929 144 -70 444 -9,299 -3,349 -2,510 115.44%
-
Tax Rate - 73.22% 138.94% 64.01% - - - -
Total Cost 75,253 72,674 73,734 78,984 82,010 76,945 73,262 1.80%
-
Net Worth 23,662 31,199 30,333 30,921 31,695 44,541 46,110 -35.92%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 23,662 31,199 30,333 30,921 31,695 44,541 46,110 -35.92%
NOSH 40,106 39,999 38,888 39,642 40,121 40,127 40,095 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -11.79% 0.18% -0.12% 0.52% -12.70% -3.54% -2.69% -
ROE -33.51% 0.46% -0.23% 1.44% -29.34% -7.52% -5.44% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 167.84 182.01 189.38 200.29 181.38 185.20 177.92 -3.81%
EPS -19.77 0.36 -0.18 1.12 -23.18 -8.35 -6.26 115.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.78 0.78 0.78 0.79 1.11 1.15 -35.93%
Adjusted Per Share Value based on latest NOSH - 39,642
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.70 16.98 17.18 18.52 16.97 17.33 16.64 -3.80%
EPS -1.85 0.03 -0.02 0.10 -2.17 -0.78 -0.59 114.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0552 0.0728 0.0708 0.0721 0.0739 0.1039 0.1076 -35.94%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.73 0.335 0.38 0.34 0.29 0.25 0.28 -
P/RPS 0.43 0.18 0.20 0.17 0.16 0.13 0.16 93.41%
P/EPS -3.69 93.06 -211.11 30.36 -1.25 -3.00 -4.47 -12.01%
EY -27.08 1.07 -0.47 3.29 -79.92 -33.39 -22.36 13.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.43 0.49 0.44 0.37 0.23 0.24 199.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 26/02/13 28/11/12 30/08/12 30/05/12 28/02/12 -
Price 0.89 0.515 0.36 0.38 0.38 0.28 0.28 -
P/RPS 0.53 0.28 0.19 0.19 0.21 0.15 0.16 122.37%
P/EPS -4.50 143.06 -200.00 33.93 -1.64 -3.35 -4.47 0.44%
EY -22.21 0.70 -0.50 2.95 -60.99 -29.81 -22.36 -0.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.66 0.46 0.49 0.48 0.25 0.24 241.19%

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