[YONGTAI] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 131.05%
YoY- 627.57%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 66,463 48,335 32,641 17,208 48,461 47,506 30,729 67.48%
PBT 3,167 2,932 2,680 3,117 -2,913 -1,622 -1,158 -
Tax 4,559 -1,862 -1,935 -859 -4,362 -291 -89 -
NP 7,726 1,070 745 2,258 -7,275 -1,913 -1,247 -
-
NP to SH 7,726 1,070 745 2,258 -7,273 -1,911 -1,246 -
-
Tax Rate -143.95% 63.51% 72.20% 27.56% - - - -
Total Cost 58,737 47,265 31,896 14,950 55,736 49,419 31,976 50.15%
-
Net Worth 21,994 16,831 16,422 18,047 15,643 21,277 22,436 -1.32%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 21,994 16,831 16,422 18,047 15,643 21,277 22,436 -1.32%
NOSH 41,498 40,074 40,053 40,106 40,110 40,147 40,064 2.37%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.62% 2.21% 2.28% 13.12% -15.01% -4.03% -4.06% -
ROE 35.13% 6.36% 4.54% 12.51% -46.49% -8.98% -5.55% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 160.16 120.61 81.49 42.91 120.82 118.33 76.70 63.59%
EPS 18.62 2.67 1.86 5.63 -17.66 -4.76 -3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.42 0.41 0.45 0.39 0.53 0.56 -3.61%
Adjusted Per Share Value based on latest NOSH - 40,106
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.50 11.27 7.61 4.01 11.30 11.08 7.17 67.42%
EPS 1.80 0.25 0.17 0.53 -1.70 -0.45 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0513 0.0393 0.0383 0.0421 0.0365 0.0496 0.0523 -1.28%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.465 0.595 0.75 1.08 1.16 1.01 0.90 -
P/RPS 0.29 0.49 0.92 2.52 0.96 0.85 1.17 -60.64%
P/EPS 2.50 22.28 40.32 19.18 -6.40 -21.22 -28.94 -
EY 40.04 4.49 2.48 5.21 -15.63 -4.71 -3.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.42 1.83 2.40 2.97 1.91 1.61 -33.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 16/02/15 24/11/14 28/08/14 29/05/14 27/02/14 -
Price 0.46 0.635 0.63 1.05 1.22 1.04 0.885 -
P/RPS 0.29 0.53 0.77 2.45 1.01 0.88 1.15 -60.18%
P/EPS 2.47 23.78 33.87 18.65 -6.73 -21.85 -28.46 -
EY 40.47 4.20 2.95 5.36 -14.86 -4.58 -3.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.51 1.54 2.33 3.13 1.96 1.58 -32.89%

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