[YSPSAH] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -55.84%
YoY- 208.78%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 22,127 20,419 24,749 22,378 19,771 19,482 20,836 4.10%
PBT 3,266 2,579 4,011 3,396 7,664 2,789 4,005 -12.74%
Tax -605 -728 -1,258 -370 -811 -820 -822 -18.52%
NP 2,661 1,851 2,753 3,026 6,853 1,969 3,183 -11.28%
-
NP to SH 2,661 1,851 2,753 3,026 6,853 1,969 3,183 -11.28%
-
Tax Rate 18.52% 28.23% 31.36% 10.90% 10.58% 29.40% 20.52% -
Total Cost 19,466 18,568 21,996 19,352 12,918 17,513 17,653 6.75%
-
Net Worth 101,783 89,525 87,732 60,520 81,949 80,850 79,026 18.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 3,292 -
Div Payout % - - - - - - 103.45% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 101,783 89,525 87,732 60,520 81,949 80,850 79,026 18.43%
NOSH 66,525 60,490 60,505 60,520 54,999 55,000 54,879 13.72%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.03% 9.07% 11.12% 13.52% 34.66% 10.11% 15.28% -
ROE 2.61% 2.07% 3.14% 5.00% 8.36% 2.44% 4.03% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 33.26 33.76 40.90 36.98 35.95 35.42 37.97 -8.47%
EPS 4.00 3.06 4.55 4.55 12.46 3.58 5.80 -21.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.53 1.48 1.45 1.00 1.49 1.47 1.44 4.13%
Adjusted Per Share Value based on latest NOSH - 60,520
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.60 14.40 17.45 15.78 13.94 13.73 14.69 4.09%
EPS 1.88 1.30 1.94 2.13 4.83 1.39 2.24 -11.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.32 -
NAPS 0.7176 0.6312 0.6185 0.4267 0.5777 0.57 0.5571 18.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.34 1.44 1.37 1.35 1.43 1.38 1.69 -
P/RPS 4.03 4.27 3.35 3.65 3.98 3.90 4.45 -6.41%
P/EPS 33.50 47.06 30.11 27.00 11.48 38.55 29.14 9.76%
EY 2.99 2.12 3.32 3.70 8.71 2.59 3.43 -8.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.55 -
P/NAPS 0.88 0.97 0.94 1.35 0.96 0.94 1.17 -17.33%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 26/05/06 13/03/06 13/12/05 23/08/05 09/05/05 17/02/05 -
Price 1.12 1.33 1.42 1.30 1.31 1.45 1.62 -
P/RPS 3.37 3.94 3.47 3.52 3.64 4.09 4.27 -14.63%
P/EPS 28.00 43.46 31.21 26.00 10.51 40.50 27.93 0.16%
EY 3.57 2.30 3.20 3.85 9.51 2.47 3.58 -0.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
P/NAPS 0.73 0.90 0.98 1.30 0.88 0.99 1.13 -25.32%

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