[YONGTAI] QoQ Quarter Result on 30-Sep-2001 [#1]

Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -80.75%
YoY- -49.96%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 13,875 12,768 18,834 12,851 14,522 12,785 24,735 -32.05%
PBT 148 -390 1,194 693 3,730 -114 4,562 -89.89%
Tax 817 390 -302 -136 -836 114 -1,211 -
NP 965 0 892 557 2,894 0 3,351 -56.49%
-
NP to SH 965 -532 892 557 2,894 -78 3,351 -56.49%
-
Tax Rate -552.03% - 25.29% 19.62% 22.41% - 26.55% -
Total Cost 12,910 12,768 17,942 12,294 11,628 12,785 21,384 -28.63%
-
Net Worth 73,676 73,599 74,067 73,205 73,048 70,199 72,206 1.35%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 560 - - - 1,437 - - -
Div Payout % 58.09% - - - 49.66% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 73,676 73,599 74,067 73,205 73,048 70,199 72,206 1.35%
NOSH 40,041 39,999 39,821 39,785 39,917 38,999 39,892 0.24%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.95% 0.00% 4.74% 4.33% 19.93% 0.00% 13.55% -
ROE 1.31% -0.72% 1.20% 0.76% 3.96% -0.11% 4.64% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 34.65 31.92 47.30 32.30 36.38 32.78 62.00 -32.22%
EPS 2.41 -1.33 2.24 1.40 7.25 -0.20 8.40 -56.59%
DPS 1.40 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 1.84 1.84 1.86 1.84 1.83 1.80 1.81 1.10%
Adjusted Per Share Value based on latest NOSH - 39,785
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 3.24 2.98 4.39 3.00 3.39 2.98 5.77 -32.00%
EPS 0.23 -0.12 0.21 0.13 0.68 -0.02 0.78 -55.79%
DPS 0.13 0.00 0.00 0.00 0.34 0.00 0.00 -
NAPS 0.1719 0.1717 0.1728 0.1708 0.1704 0.1637 0.1684 1.38%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.63 1.93 2.25 1.79 1.59 1.73 1.95 -
P/RPS 4.70 6.05 4.76 5.54 4.37 5.28 3.14 30.94%
P/EPS 67.63 -145.11 100.45 127.86 21.93 -865.00 23.21 104.40%
EY 1.48 -0.69 1.00 0.78 4.56 -0.12 4.31 -51.05%
DY 0.86 0.00 0.00 0.00 2.26 0.00 0.00 -
P/NAPS 0.89 1.05 1.21 0.97 0.87 0.96 1.08 -12.13%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 28/05/02 27/02/02 28/11/01 28/08/01 30/05/01 28/02/01 -
Price 1.51 1.69 2.13 2.09 1.83 1.61 1.94 -
P/RPS 4.36 5.29 4.50 6.47 5.03 4.91 3.13 24.80%
P/EPS 62.66 -127.07 95.09 149.29 25.24 -805.00 23.10 94.85%
EY 1.60 -0.79 1.05 0.67 3.96 -0.12 4.33 -48.60%
DY 0.93 0.00 0.00 0.00 1.97 0.00 0.00 -
P/NAPS 0.82 0.92 1.15 1.14 1.00 0.89 1.07 -16.29%

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