[YONGTAI] QoQ TTM Result on 30-Jun-2008 [#4]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 38.35%
YoY- 55.99%
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 162,127 170,630 175,613 179,599 179,560 172,219 167,461 -2.13%
PBT -4,748 -1,336 -1,548 157 -519 -321 -1,060 171.48%
Tax -254 -207 -213 -191 -732 -802 -662 -47.16%
NP -5,002 -1,543 -1,761 -34 -1,251 -1,123 -1,722 103.45%
-
NP to SH -6,810 -3,157 -3,274 -1,691 -2,743 -2,471 -2,775 81.83%
-
Tax Rate - - - 121.66% - - - -
Total Cost 167,129 172,173 177,374 179,633 180,811 173,342 169,183 -0.81%
-
Net Worth 47,744 50,799 50,173 50,502 51,199 45,149 51,565 -4.99%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 47,744 50,799 50,173 50,502 51,199 45,149 51,565 -4.99%
NOSH 40,121 39,999 40,138 40,081 39,999 35,000 40,285 -0.27%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -3.09% -0.90% -1.00% -0.02% -0.70% -0.65% -1.03% -
ROE -14.26% -6.21% -6.53% -3.35% -5.36% -5.47% -5.38% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 404.09 426.58 437.52 448.08 448.90 492.05 415.68 -1.86%
EPS -16.97 -7.89 -8.16 -4.22 -6.86 -7.06 -6.89 82.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.27 1.25 1.26 1.28 1.29 1.28 -4.73%
Adjusted Per Share Value based on latest NOSH - 40,081
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 37.82 39.80 40.96 41.89 41.88 40.17 39.06 -2.12%
EPS -1.59 -0.74 -0.76 -0.39 -0.64 -0.58 -0.65 81.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1114 0.1185 0.117 0.1178 0.1194 0.1053 0.1203 -4.99%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.23 0.25 0.30 0.25 0.30 0.33 0.31 -
P/RPS 0.06 0.06 0.07 0.06 0.07 0.07 0.07 -9.75%
P/EPS -1.36 -3.17 -3.68 -5.93 -4.37 -4.67 -4.50 -54.93%
EY -73.80 -31.57 -27.19 -16.88 -22.86 -21.39 -22.22 122.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.24 0.20 0.23 0.26 0.24 -14.40%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 25/02/09 27/11/08 28/08/08 29/05/08 28/02/08 28/11/07 -
Price 0.22 0.23 0.25 0.24 0.29 0.28 0.29 -
P/RPS 0.05 0.05 0.06 0.05 0.06 0.06 0.07 -20.07%
P/EPS -1.30 -2.91 -3.06 -5.69 -4.23 -3.97 -4.21 -54.28%
EY -77.15 -34.32 -32.63 -17.58 -23.65 -25.21 -23.75 119.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.20 0.19 0.23 0.22 0.23 -15.06%

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