[YONGTAI] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 90.73%
YoY- 58.97%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 168,362 127,641 93,142 40,154 149,678 117,638 86,668 55.87%
PBT -2,321 -432 319 -36 -2,837 -3,461 290 -
Tax -103 -110 -100 -133 -430 -473 -414 -60.54%
NP -2,424 -542 219 -169 -3,267 -3,934 -124 629.63%
-
NP to SH -4,293 -1,444 -526 -476 -5,137 -5,329 -1,036 158.66%
-
Tax Rate - - 31.35% - - - 142.76% -
Total Cost 170,786 128,183 92,923 40,323 152,945 121,572 86,792 57.22%
-
Net Worth 45,738 47,732 48,986 48,799 49,324 47,752 50,996 -7.01%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 45,738 47,732 48,986 48,799 49,324 47,752 50,996 -7.01%
NOSH 40,121 40,111 40,152 39,999 40,101 40,128 40,155 -0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -1.44% -0.42% 0.24% -0.42% -2.18% -3.34% -0.14% -
ROE -9.39% -3.03% -1.07% -0.98% -10.41% -11.16% -2.03% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 419.63 318.22 231.97 100.39 373.25 293.16 215.83 55.96%
EPS -10.70 -3.60 -1.31 -1.19 -12.81 -13.28 -2.58 158.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.19 1.22 1.22 1.23 1.19 1.27 -6.96%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.27 29.77 21.73 9.37 34.91 27.44 20.22 55.85%
EPS -1.00 -0.34 -0.12 -0.11 -1.20 -1.24 -0.24 159.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1067 0.1113 0.1143 0.1138 0.1151 0.1114 0.119 -7.03%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.23 0.24 0.23 0.30 0.20 0.23 0.25 -
P/RPS 0.05 0.08 0.10 0.30 0.05 0.08 0.12 -44.30%
P/EPS -2.15 -6.67 -17.56 -25.21 -1.56 -1.73 -9.69 -63.45%
EY -46.52 -15.00 -5.70 -3.97 -64.05 -57.74 -10.32 173.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.19 0.25 0.16 0.19 0.20 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 24/02/10 25/11/09 27/08/09 28/05/09 25/02/09 -
Price 0.24 0.23 0.25 0.23 0.31 0.22 0.23 -
P/RPS 0.06 0.07 0.11 0.23 0.08 0.08 0.11 -33.31%
P/EPS -2.24 -6.39 -19.08 -19.33 -2.42 -1.66 -8.91 -60.26%
EY -44.58 -15.65 -5.24 -5.17 -41.32 -60.36 -11.22 151.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.20 0.19 0.25 0.18 0.18 10.85%

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