[YONGTAI] QoQ TTM Result on 30-Jun-2009 [#4]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 24.57%
YoY- -203.78%
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 159,681 156,152 147,201 149,678 162,127 170,630 175,613 -6.14%
PBT 192 -2,808 -2,192 -2,837 -4,748 -1,336 -1,548 -
Tax -67 -116 -387 -430 -254 -207 -213 -53.78%
NP 125 -2,924 -2,579 -3,267 -5,002 -1,543 -1,761 -
-
NP to SH -1,252 -4,627 -4,453 -5,137 -6,810 -3,157 -3,274 -47.34%
-
Tax Rate 34.90% - - - - - - -
Total Cost 159,556 159,076 149,780 152,945 167,129 172,173 177,374 -6.82%
-
Net Worth 47,703 50,833 48,799 49,200 47,744 50,799 50,173 -3.31%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 47,703 50,833 48,799 49,200 47,744 50,799 50,173 -3.31%
NOSH 40,087 41,666 39,999 40,000 40,121 39,999 40,138 -0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.08% -1.87% -1.75% -2.18% -3.09% -0.90% -1.00% -
ROE -2.62% -9.10% -9.13% -10.44% -14.26% -6.21% -6.53% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 398.33 374.76 368.00 374.20 404.09 426.58 437.52 -6.06%
EPS -3.12 -11.10 -11.13 -12.84 -16.97 -7.89 -8.16 -47.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.22 1.22 1.23 1.19 1.27 1.25 -3.22%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 37.25 36.42 34.34 34.91 37.82 39.80 40.96 -6.13%
EPS -0.29 -1.08 -1.04 -1.20 -1.59 -0.74 -0.76 -47.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1113 0.1186 0.1138 0.1148 0.1114 0.1185 0.117 -3.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.24 0.23 0.30 0.20 0.23 0.25 0.30 -
P/RPS 0.06 0.06 0.08 0.05 0.06 0.06 0.07 -9.77%
P/EPS -7.68 -2.07 -2.69 -1.56 -1.36 -3.17 -3.68 63.38%
EY -13.01 -48.28 -37.11 -64.21 -73.80 -31.57 -27.19 -38.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.25 0.16 0.19 0.20 0.24 -11.45%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 25/11/09 27/08/09 28/05/09 25/02/09 27/11/08 -
Price 0.23 0.25 0.23 0.31 0.22 0.23 0.25 -
P/RPS 0.06 0.07 0.06 0.08 0.05 0.05 0.06 0.00%
P/EPS -7.36 -2.25 -2.07 -2.41 -1.30 -2.91 -3.06 79.61%
EY -13.58 -44.42 -48.40 -41.43 -77.15 -34.32 -32.63 -44.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.19 0.25 0.18 0.18 0.20 -3.36%

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