[YONGTAI] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 26.94%
YoY- -193.15%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 186,468 162,290 157,120 171,416 165,784 92,063 76,608 80.84%
PBT 4,096 -2,563 -800 -918 -1,916 -19,659 -4,066 -
Tax -616 -573 -334 -338 -260 -712 -156 149.61%
NP 3,480 -3,136 -1,134 -1,256 -2,176 -20,371 -4,222 -
-
NP to SH 1,692 -3,842 -1,745 -1,882 -2,576 -20,523 -4,162 -
-
Tax Rate 15.04% - - - - - - -
Total Cost 182,988 165,426 158,254 172,672 167,960 112,434 80,830 72.32%
-
Net Worth 51,565 48,526 49,790 50,053 49,999 50,148 61,335 -10.91%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 51,565 48,526 49,790 50,053 49,999 50,148 61,335 -10.91%
NOSH 40,285 40,104 40,153 40,042 39,999 40,118 40,088 0.32%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.87% -1.93% -0.72% -0.73% -1.31% -22.13% -5.51% -
ROE 3.28% -7.92% -3.51% -3.76% -5.15% -40.92% -6.79% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 462.86 404.67 391.30 428.08 414.46 229.48 191.10 80.25%
EPS 4.20 -9.58 -4.35 -4.70 -6.44 -51.16 -10.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.21 1.24 1.25 1.25 1.25 1.53 -11.20%
Adjusted Per Share Value based on latest NOSH - 40,135
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.49 37.85 36.65 39.98 38.67 21.47 17.87 80.83%
EPS 0.39 -0.90 -0.41 -0.44 -0.60 -4.79 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.1132 0.1161 0.1168 0.1166 0.117 0.1431 -10.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.31 0.37 0.33 0.38 0.36 0.38 0.39 -
P/RPS 0.07 0.09 0.08 0.09 0.09 0.17 0.20 -50.30%
P/EPS 7.38 -3.86 -7.59 -8.09 -5.59 -0.74 -3.76 -
EY 13.55 -25.89 -13.17 -12.37 -17.89 -134.62 -26.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.27 0.30 0.29 0.30 0.25 -2.68%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 30/05/07 27/02/07 29/11/06 30/08/06 31/05/06 -
Price 0.29 0.34 0.30 0.40 0.41 0.38 0.38 -
P/RPS 0.06 0.08 0.08 0.09 0.10 0.17 0.20 -55.15%
P/EPS 6.90 -3.55 -6.90 -8.51 -6.37 -0.74 -3.66 -
EY 14.48 -28.18 -14.49 -11.75 -15.71 -134.62 -27.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.24 0.32 0.33 0.30 0.25 -5.40%

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