[YONGTAI] QoQ Quarter Result on 31-Dec-2007 [#2]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -98.35%
YoY- 102.36%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 42,631 44,489 39,473 49,020 46,617 44,450 32,132 20.67%
PBT -681 -1,287 -339 759 1,024 -1,963 -141 184.90%
Tax -176 219 -12 -244 -154 -322 -82 66.16%
NP -857 -1,068 -351 515 870 -2,285 -223 144.74%
-
NP to SH -1,160 -1,481 -640 7 423 -2,533 -368 114.53%
-
Tax Rate - - - 32.15% 15.04% - - -
Total Cost 43,488 45,557 39,824 48,505 45,747 46,735 32,355 21.72%
-
Net Worth 50,173 50,502 51,199 45,149 51,565 48,572 49,599 0.76%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 50,173 50,502 51,199 45,149 51,565 48,572 49,599 0.76%
NOSH 40,138 40,081 39,999 35,000 40,285 40,142 39,999 0.23%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -2.01% -2.40% -0.89% 1.05% 1.87% -5.14% -0.69% -
ROE -2.31% -2.93% -1.25% 0.02% 0.82% -5.21% -0.74% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 106.21 111.00 98.68 140.06 115.72 110.73 80.33 20.40%
EPS -2.89 -3.69 -1.60 0.02 1.05 -6.31 -0.92 114.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.26 1.28 1.29 1.28 1.21 1.24 0.53%
Adjusted Per Share Value based on latest NOSH - 35,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.94 10.38 9.21 11.43 10.87 10.37 7.49 20.70%
EPS -0.27 -0.35 -0.15 0.00 0.10 -0.59 -0.09 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.1178 0.1194 0.1053 0.1203 0.1133 0.1157 0.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.25 0.30 0.33 0.31 0.37 0.33 -
P/RPS 0.28 0.23 0.30 0.24 0.27 0.33 0.41 -22.39%
P/EPS -10.38 -6.77 -18.75 1,650.00 29.52 -5.86 -35.87 -56.15%
EY -9.63 -14.78 -5.33 0.06 3.39 -17.05 -2.79 127.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.23 0.26 0.24 0.31 0.27 -7.53%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 28/02/08 28/11/07 29/08/07 30/05/07 -
Price 0.25 0.24 0.29 0.28 0.29 0.34 0.30 -
P/RPS 0.24 0.22 0.29 0.20 0.25 0.31 0.37 -25.00%
P/EPS -8.65 -6.50 -18.13 1,400.00 27.62 -5.39 -32.61 -58.61%
EY -11.56 -15.40 -5.52 0.07 3.62 -18.56 -3.07 141.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.23 0.22 0.23 0.28 0.24 -11.41%

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