[YONGTAI] QoQ Quarter Result on 31-Dec-2001 [#2]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 60.14%
YoY- -73.38%
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 15,827 13,875 12,768 18,834 12,851 14,522 12,785 15.27%
PBT 569 148 -390 1,194 693 3,730 -114 -
Tax -193 817 390 -302 -136 -836 114 -
NP 376 965 0 892 557 2,894 0 -
-
NP to SH 376 965 -532 892 557 2,894 -78 -
-
Tax Rate 33.92% -552.03% - 25.29% 19.62% 22.41% - -
Total Cost 15,451 12,910 12,768 17,942 12,294 11,628 12,785 13.44%
-
Net Worth 74,000 73,676 73,599 74,067 73,205 73,048 70,199 3.57%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 560 - - - 1,437 - -
Div Payout % - 58.09% - - - 49.66% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 74,000 73,676 73,599 74,067 73,205 73,048 70,199 3.57%
NOSH 40,000 40,041 39,999 39,821 39,785 39,917 38,999 1.70%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.38% 6.95% 0.00% 4.74% 4.33% 19.93% 0.00% -
ROE 0.51% 1.31% -0.72% 1.20% 0.76% 3.96% -0.11% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.57 34.65 31.92 47.30 32.30 36.38 32.78 13.35%
EPS 0.94 2.41 -1.33 2.24 1.40 7.25 -0.20 -
DPS 0.00 1.40 0.00 0.00 0.00 3.60 0.00 -
NAPS 1.85 1.84 1.84 1.86 1.84 1.83 1.80 1.84%
Adjusted Per Share Value based on latest NOSH - 39,821
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3.69 3.24 2.98 4.39 3.00 3.39 2.98 15.29%
EPS 0.09 0.23 -0.12 0.21 0.13 0.68 -0.02 -
DPS 0.00 0.13 0.00 0.00 0.00 0.34 0.00 -
NAPS 0.1726 0.1719 0.1717 0.1728 0.1708 0.1704 0.1637 3.58%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.22 1.63 1.93 2.25 1.79 1.59 1.73 -
P/RPS 3.08 4.70 6.05 4.76 5.54 4.37 5.28 -30.16%
P/EPS 129.79 67.63 -145.11 100.45 127.86 21.93 -865.00 -
EY 0.77 1.48 -0.69 1.00 0.78 4.56 -0.12 -
DY 0.00 0.86 0.00 0.00 0.00 2.26 0.00 -
P/NAPS 0.66 0.89 1.05 1.21 0.97 0.87 0.96 -22.08%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 28/08/02 28/05/02 27/02/02 28/11/01 28/08/01 30/05/01 -
Price 1.24 1.51 1.69 2.13 2.09 1.83 1.61 -
P/RPS 3.13 4.36 5.29 4.50 6.47 5.03 4.91 -25.90%
P/EPS 131.91 62.66 -127.07 95.09 149.29 25.24 -805.00 -
EY 0.76 1.60 -0.79 1.05 0.67 3.96 -0.12 -
DY 0.00 0.93 0.00 0.00 0.00 1.97 0.00 -
P/NAPS 0.67 0.82 0.92 1.15 1.14 1.00 0.89 -17.23%

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