[YONGTAI] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -45.56%
YoY- -3460.0%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 68,832 48,461 63,341 61,458 52,420 67,315 72,802 -3.66%
PBT 12,468 -2,913 -2,162 -2,316 -1,188 -7,961 478 777.77%
Tax -3,436 -4,362 -388 -178 -528 23 -350 357.84%
NP 9,032 -7,275 -2,550 -2,494 -1,716 -7,938 128 1603.17%
-
NP to SH 9,032 -7,273 -2,548 -2,492 -1,712 -7,929 144 1474.66%
-
Tax Rate 27.56% - - - - - 73.22% -
Total Cost 59,800 55,736 65,891 63,952 54,136 75,253 72,674 -12.17%
-
Net Worth 18,047 15,643 21,277 22,436 23,199 23,662 31,199 -30.55%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 18,047 15,643 21,277 22,436 23,199 23,662 31,199 -30.55%
NOSH 40,106 40,110 40,147 40,064 39,999 40,106 39,999 0.17%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.12% -15.01% -4.03% -4.06% -3.27% -11.79% 0.18% -
ROE 50.04% -46.49% -11.97% -11.11% -7.38% -33.51% 0.46% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 171.62 120.82 157.77 153.40 131.05 167.84 182.01 -3.83%
EPS 22.52 -17.66 -6.35 -6.22 -4.28 -19.77 0.36 1471.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.39 0.53 0.56 0.58 0.59 0.78 -30.67%
Adjusted Per Share Value based on latest NOSH - 40,098
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.05 11.30 14.77 14.33 12.23 15.70 16.98 -3.68%
EPS 2.11 -1.70 -0.59 -0.58 -0.40 -1.85 0.03 1599.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0421 0.0365 0.0496 0.0523 0.0541 0.0552 0.0728 -30.56%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.08 1.16 1.01 0.90 0.92 0.73 0.335 -
P/RPS 0.63 0.96 0.64 0.59 0.70 0.43 0.18 130.34%
P/EPS 4.80 -6.40 -15.91 -14.47 -21.50 -3.69 93.06 -86.11%
EY 20.85 -15.63 -6.28 -6.91 -4.65 -27.08 1.07 622.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.97 1.91 1.61 1.59 1.24 0.43 214.32%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 28/08/14 29/05/14 27/02/14 28/11/13 28/08/13 30/05/13 -
Price 1.05 1.22 1.04 0.885 0.96 0.89 0.515 -
P/RPS 0.61 1.01 0.66 0.58 0.73 0.53 0.28 67.97%
P/EPS 4.66 -6.73 -16.39 -14.23 -22.43 -4.50 143.06 -89.77%
EY 21.45 -14.86 -6.10 -7.03 -4.46 -22.21 0.70 877.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 3.13 1.96 1.58 1.66 1.51 0.66 131.67%

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