[YONGTAI] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 101.64%
YoY- 114.82%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 12,713 17,779 16,973 19,850 17,033 20,067 18,784 -22.93%
PBT -8,320 246 -176 289 -7,101 -1,410 -562 503.90%
Tax 286 -106 28 -185 -167 399 157 49.21%
NP -8,034 140 -148 104 -7,268 -1,011 -405 634.13%
-
NP to SH -8,037 143 -146 111 -6,787 -1,257 -506 532.93%
-
Tax Rate - 43.09% - 64.01% - - - -
Total Cost 20,747 17,639 17,121 19,746 24,301 21,078 19,189 5.34%
-
Net Worth 23,673 30,983 31,633 30,921 31,274 44,577 46,182 -35.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 23,673 30,983 31,633 30,921 31,274 44,577 46,182 -35.97%
NOSH 40,124 39,722 40,555 39,642 40,094 40,159 40,158 -0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -63.20% 0.79% -0.87% 0.52% -42.67% -5.04% -2.16% -
ROE -33.95% 0.46% -0.46% 0.36% -21.70% -2.82% -1.10% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 31.68 44.76 41.85 50.07 42.48 49.97 46.77 -22.89%
EPS -20.03 0.36 -0.36 0.28 -16.92 -3.13 -1.26 533.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.78 0.78 0.78 0.78 1.11 1.15 -35.93%
Adjusted Per Share Value based on latest NOSH - 39,642
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.97 4.15 3.96 4.63 3.97 4.68 4.38 -22.83%
EPS -1.87 0.03 -0.03 0.03 -1.58 -0.29 -0.12 524.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0552 0.0723 0.0738 0.0721 0.0729 0.104 0.1077 -35.98%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.73 0.335 0.38 0.34 0.29 0.25 0.28 -
P/RPS 2.30 0.75 0.91 0.68 0.68 0.50 0.60 145.13%
P/EPS -3.64 93.06 -105.56 121.43 -1.71 -7.99 -22.22 -70.09%
EY -27.44 1.07 -0.95 0.82 -58.37 -12.52 -4.50 234.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.43 0.49 0.44 0.37 0.23 0.24 199.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 26/02/13 28/11/12 30/08/12 30/05/12 28/02/12 -
Price 0.89 0.515 0.36 0.38 0.38 0.28 0.28 -
P/RPS 2.81 1.15 0.86 0.76 0.89 0.56 0.60 180.18%
P/EPS -4.44 143.06 -100.00 135.71 -2.24 -8.95 -22.22 -65.85%
EY -22.51 0.70 -1.00 0.74 -44.55 -11.18 -4.50 192.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.66 0.46 0.49 0.49 0.25 0.24 241.19%

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