[YOKO] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -42.32%
YoY- 315.66%
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 46,779 49,761 56,552 53,790 42,127 41,489 30,962 31.56%
PBT -1,239 2,474 2,904 5,535 3,722 4,527 1,909 -
Tax -284 -840 -629 -3,289 169 -1,332 -925 -54.39%
NP -1,523 1,634 2,275 2,246 3,891 3,195 984 -
-
NP to SH -1,523 1,634 2,275 2,245 3,892 3,196 984 -
-
Tax Rate - 33.95% 21.66% 59.42% -4.54% 29.42% 48.45% -
Total Cost 48,302 48,127 54,277 51,544 38,236 38,294 29,978 37.31%
-
Net Worth 58,309 63,181 61,886 43,580 57,094 54,502 51,376 8.78%
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 58,309 63,181 61,886 43,580 57,094 54,502 51,376 8.78%
NOSH 43,514 43,573 43,582 43,580 43,583 43,601 43,539 -0.03%
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 -3.26% 3.28% 4.02% 4.18% 9.24% 7.70% 3.18% -
ROE -2.61% 2.59% 3.68% 5.15% 6.82% 5.86% 1.92% -
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 107.50 114.20 129.76 123.43 96.66 95.15 71.11 31.62%
EPS -3.50 3.75 5.22 5.15 8.93 7.33 2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.45 1.42 1.00 1.31 1.25 1.18 8.82%
Adjusted Per Share Value based on latest NOSH - 43,580
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 54.86 58.36 66.32 63.08 49.41 48.66 36.31 31.57%
EPS -1.79 1.92 2.67 2.63 4.56 3.75 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6838 0.741 0.7258 0.5111 0.6696 0.6392 0.6025 8.77%
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 0.39 0.41 0.40 0.42 0.47 0.42 0.31 -
P/RPS 0.36 0.36 0.31 0.34 0.49 0.44 0.44 -12.48%
P/EPS -11.14 10.93 7.66 8.15 5.26 5.73 13.72 -
EY -8.97 9.15 13.05 12.27 19.00 17.45 7.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.28 0.42 0.36 0.34 0.26 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 04/11/08 11/08/08 08/05/08 25/02/08 29/11/07 27/08/07 28/05/07 -
Price 0.35 0.41 0.44 0.37 0.43 0.40 0.32 -
P/RPS 0.33 0.36 0.34 0.30 0.44 0.42 0.45 -18.63%
P/EPS -10.00 10.93 8.43 7.18 4.82 5.46 14.16 -
EY -10.00 9.15 11.86 13.92 20.77 18.33 7.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.31 0.37 0.33 0.32 0.27 -2.47%

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