[YSPSAH] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 43.76%
YoY- -61.17%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 23,685 27,774 23,274 22,127 20,419 24,749 22,378 3.86%
PBT 3,881 5,274 2,984 3,266 2,579 4,011 3,396 9.31%
Tax -851 -1,227 -899 -605 -728 -1,258 -370 74.33%
NP 3,030 4,047 2,085 2,661 1,851 2,753 3,026 0.08%
-
NP to SH 3,055 4,047 2,085 2,661 1,851 2,753 3,026 0.63%
-
Tax Rate 21.93% 23.27% 30.13% 18.52% 28.23% 31.36% 10.90% -
Total Cost 20,655 23,727 21,189 19,466 18,568 21,996 19,352 4.44%
-
Net Worth 101,833 98,512 94,591 101,783 89,525 87,732 60,520 41.51%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 101,833 98,512 94,591 101,783 89,525 87,732 60,520 41.51%
NOSH 66,557 66,562 66,613 66,525 60,490 60,505 60,520 6.55%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.79% 14.57% 8.96% 12.03% 9.07% 11.12% 13.52% -
ROE 3.00% 4.11% 2.20% 2.61% 2.07% 3.14% 5.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.59 41.73 34.94 33.26 33.76 40.90 36.98 -2.52%
EPS 4.59 6.08 3.13 4.00 3.06 4.55 4.55 0.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.48 1.42 1.53 1.48 1.45 1.00 32.81%
Adjusted Per Share Value based on latest NOSH - 66,525
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 16.70 19.58 16.41 15.60 14.40 17.45 15.78 3.85%
EPS 2.15 2.85 1.47 1.88 1.30 1.94 2.13 0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7179 0.6945 0.6669 0.7176 0.6312 0.6185 0.4267 41.50%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.03 1.05 1.11 1.34 1.44 1.37 1.35 -
P/RPS 2.89 2.52 3.18 4.03 4.27 3.35 3.65 -14.42%
P/EPS 22.44 17.27 35.46 33.50 47.06 30.11 27.00 -11.61%
EY 4.46 5.79 2.82 2.99 2.12 3.32 3.70 13.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.78 0.88 0.97 0.94 1.35 -37.34%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 10/05/07 28/02/07 14/11/06 30/08/06 26/05/06 13/03/06 13/12/05 -
Price 1.08 1.07 1.12 1.12 1.33 1.42 1.30 -
P/RPS 3.03 2.56 3.21 3.37 3.94 3.47 3.52 -9.51%
P/EPS 23.53 17.60 35.78 28.00 43.46 31.21 26.00 -6.44%
EY 4.25 5.68 2.79 3.57 2.30 3.20 3.85 6.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.79 0.73 0.90 0.98 1.30 -33.20%

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