[YONGTAI] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -33.44%
YoY- -2383.65%
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 73,646 79,400 72,770 74,316 71,340 67,548 64,500 9.19%
PBT 226 1,156 -9,990 -3,852 -2,958 -3,664 -1,041 -
Tax -314 -740 750 1,222 1,036 1,440 1,915 -
NP -88 416 -9,240 -2,629 -1,922 -2,224 874 -
-
NP to SH -70 444 -9,299 -3,349 -2,510 -2,996 -329 -64.19%
-
Tax Rate 138.94% 64.01% - - - - - -
Total Cost 73,734 78,984 82,010 76,945 73,262 69,772 63,626 10.27%
-
Net Worth 30,333 30,921 31,695 44,541 46,110 46,462 46,283 -24.45%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 30,333 30,921 31,695 44,541 46,110 46,462 46,283 -24.45%
NOSH 38,888 39,642 40,121 40,127 40,095 40,053 40,246 -2.25%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.12% 0.52% -12.70% -3.54% -2.69% -3.29% 1.36% -
ROE -0.23% 1.44% -29.34% -7.52% -5.44% -6.45% -0.71% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 189.38 200.29 181.38 185.20 177.92 168.64 160.26 11.71%
EPS -0.18 1.12 -23.18 -8.35 -6.26 -7.48 -0.82 -63.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.79 1.11 1.15 1.16 1.15 -22.71%
Adjusted Per Share Value based on latest NOSH - 40,159
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.18 18.52 16.97 17.33 16.64 15.76 15.04 9.22%
EPS -0.02 0.10 -2.17 -0.78 -0.59 -0.70 -0.08 -60.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0708 0.0721 0.0739 0.1039 0.1076 0.1084 0.108 -24.43%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.38 0.34 0.29 0.25 0.28 0.25 0.305 -
P/RPS 0.20 0.17 0.16 0.13 0.16 0.15 0.19 3.46%
P/EPS -211.11 30.36 -1.25 -3.00 -4.47 -3.34 -37.31 215.86%
EY -0.47 3.29 -79.92 -33.39 -22.36 -29.92 -2.68 -68.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.37 0.23 0.24 0.22 0.27 48.51%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 30/08/12 30/05/12 28/02/12 29/11/11 25/08/11 -
Price 0.36 0.38 0.38 0.28 0.28 0.29 0.29 -
P/RPS 0.19 0.19 0.21 0.15 0.16 0.17 0.18 3.65%
P/EPS -200.00 33.93 -1.64 -3.35 -4.47 -3.88 -35.48 215.08%
EY -0.50 2.95 -60.99 -29.81 -22.36 -25.79 -2.82 -68.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.48 0.25 0.24 0.25 0.25 49.87%

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