[YONGTAI] QoQ TTM Result on 30-Jun-2007 [#4]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 79.47%
YoY- 81.28%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 179,560 172,219 167,461 162,290 152,447 134,494 112,913 36.20%
PBT -519 -321 -1,060 -2,563 -17,209 -20,172 -19,111 -90.94%
Tax -732 -802 -662 -573 -846 -588 -745 -1.16%
NP -1,251 -1,123 -1,722 -3,136 -18,055 -20,760 -19,856 -84.13%
-
NP to SH -2,743 -2,471 -2,775 -3,842 -18,710 -21,143 -20,072 -73.43%
-
Tax Rate - - - - - - - -
Total Cost 180,811 173,342 169,183 165,426 170,502 155,254 132,769 22.83%
-
Net Worth 51,199 45,149 51,565 48,572 49,599 50,168 49,999 1.59%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 51,199 45,149 51,565 48,572 49,599 50,168 49,999 1.59%
NOSH 39,999 35,000 40,285 40,142 39,999 40,135 39,999 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -0.70% -0.65% -1.03% -1.93% -11.84% -15.44% -17.59% -
ROE -5.36% -5.47% -5.38% -7.91% -37.72% -42.14% -40.14% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 448.90 492.05 415.68 404.28 381.12 335.10 282.28 36.20%
EPS -6.86 -7.06 -6.89 -9.57 -46.78 -52.68 -50.18 -73.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.29 1.28 1.21 1.24 1.25 1.25 1.59%
Adjusted Per Share Value based on latest NOSH - 40,142
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 41.88 40.17 39.06 37.85 35.56 31.37 26.34 36.18%
EPS -0.64 -0.58 -0.65 -0.90 -4.36 -4.93 -4.68 -73.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1194 0.1053 0.1203 0.1133 0.1157 0.117 0.1166 1.59%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.30 0.33 0.31 0.37 0.33 0.38 0.36 -
P/RPS 0.07 0.07 0.07 0.09 0.09 0.11 0.13 -33.78%
P/EPS -4.37 -4.67 -4.50 -3.87 -0.71 -0.72 -0.72 232.37%
EY -22.86 -21.39 -22.22 -25.87 -141.74 -138.63 -139.39 -70.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.24 0.31 0.27 0.30 0.29 -14.30%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 28/11/07 29/08/07 30/05/07 27/02/07 29/11/06 -
Price 0.29 0.28 0.29 0.34 0.30 0.40 0.41 -
P/RPS 0.06 0.06 0.07 0.08 0.08 0.12 0.15 -45.68%
P/EPS -4.23 -3.97 -4.21 -3.55 -0.64 -0.76 -0.82 198.25%
EY -23.65 -25.21 -23.75 -28.15 -155.92 -131.70 -122.39 -66.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.23 0.28 0.24 0.32 0.33 -21.37%

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