[YONGTAI] QoQ TTM Result on 30-Jun-2015 [#4]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 269.36%
YoY- 202.43%
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 45,760 50,743 56,502 66,463 59,164 60,247 62,438 -18.69%
PBT 4,209 2,735 1,007 3,167 308 -408 -832 -
Tax 3,750 4,932 4,337 4,559 -4,600 -4,875 -3,756 -
NP 7,959 7,667 5,344 7,726 -4,292 -5,283 -4,588 -
-
NP to SH 7,959 7,667 5,344 7,726 -4,562 -5,552 -4,857 -
-
Tax Rate -89.09% -180.33% -430.69% -143.95% 1,493.51% - - -
Total Cost 37,801 43,076 51,158 58,737 63,456 65,530 67,026 -31.71%
-
Net Worth 86,055 84,176 80,599 21,996 16,851 16,454 18,047 183.03%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 86,055 84,176 80,599 21,996 16,851 16,454 18,047 183.03%
NOSH 162,368 158,823 155,000 41,503 40,123 40,132 40,106 153.79%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 17.39% 15.11% 9.46% 11.62% -7.25% -8.77% -7.35% -
ROE 9.25% 9.11% 6.63% 35.12% -27.07% -33.74% -26.91% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 28.18 31.95 36.45 160.14 147.45 150.12 155.68 -67.96%
EPS 4.90 4.83 3.45 18.62 -11.37 -13.83 -12.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.52 0.53 0.42 0.41 0.45 11.51%
Adjusted Per Share Value based on latest NOSH - 41,503
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.67 11.84 13.18 15.50 13.80 14.05 14.56 -18.70%
EPS 1.86 1.79 1.25 1.80 -1.06 -1.30 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2007 0.1963 0.188 0.0513 0.0393 0.0384 0.0421 182.98%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.835 0.745 0.55 0.465 0.595 0.75 1.08 -
P/RPS 2.96 2.33 1.51 0.29 0.40 0.50 0.69 163.78%
P/EPS 17.03 15.43 15.95 2.50 -5.23 -5.42 -8.92 -
EY 5.87 6.48 6.27 40.03 -19.11 -18.45 -11.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.41 1.06 0.88 1.42 1.83 2.40 -24.30%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 22/02/16 23/11/15 27/08/15 28/05/15 16/02/15 24/11/14 -
Price 0.895 0.81 0.775 0.46 0.635 0.63 1.05 -
P/RPS 3.18 2.54 2.13 0.29 0.43 0.42 0.67 182.15%
P/EPS 18.26 16.78 22.48 2.47 -5.58 -4.55 -8.67 -
EY 5.48 5.96 4.45 40.47 -17.91 -21.96 -11.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.53 1.49 0.87 1.51 1.54 2.33 -19.25%

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