[YONGTAI] QoQ TTM Result on 30-Sep-2003 [#1]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -27.35%
YoY- -427.42%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 69,229 67,873 66,733 68,876 66,466 67,138 66,828 2.38%
PBT 628 -3,259 -6,038 -6,776 -5,228 -2,304 709 -7.77%
Tax -456 1,343 1,810 1,845 1,356 600 39 -
NP 172 -1,916 -4,228 -4,931 -3,872 -1,704 748 -62.50%
-
NP to SH 172 -1,916 -4,228 -4,931 -3,872 -1,704 748 -62.50%
-
Tax Rate 72.61% - - - - - -5.50% -
Total Cost 69,057 69,789 70,961 73,807 70,338 68,842 66,080 2.98%
-
Net Worth 66,191 65,600 66,479 65,504 66,221 70,610 72,911 -6.24%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 66,191 65,600 66,479 65,504 66,221 70,610 72,911 -6.24%
NOSH 40,116 40,000 40,047 39,941 39,892 39,893 39,411 1.19%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.25% -2.82% -6.34% -7.16% -5.83% -2.54% 1.12% -
ROE 0.26% -2.92% -6.36% -7.53% -5.85% -2.41% 1.03% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 172.57 169.68 166.63 172.44 166.61 168.29 169.56 1.18%
EPS 0.43 -4.79 -10.56 -12.35 -9.71 -4.27 1.90 -62.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.64 1.66 1.64 1.66 1.77 1.85 -7.35%
Adjusted Per Share Value based on latest NOSH - 39,941
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 16.15 15.83 15.57 16.06 15.50 15.66 15.59 2.38%
EPS 0.04 -0.45 -0.99 -1.15 -0.90 -0.40 0.17 -61.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1544 0.153 0.1551 0.1528 0.1545 0.1647 0.1701 -6.25%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.18 1.25 1.41 1.21 1.18 1.07 1.22 -
P/RPS 0.68 0.74 0.85 0.70 0.71 0.64 0.72 -3.74%
P/EPS 275.22 -26.10 -13.36 -9.80 -12.16 -25.05 64.28 163.90%
EY 0.36 -3.83 -7.49 -10.20 -8.23 -3.99 1.56 -62.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.85 0.74 0.71 0.60 0.66 5.97%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 26/02/04 28/11/03 28/08/03 29/05/03 27/02/03 -
Price 0.99 1.26 1.40 1.26 1.28 1.06 1.14 -
P/RPS 0.57 0.74 0.84 0.73 0.77 0.63 0.67 -10.22%
P/EPS 230.90 -26.30 -13.26 -10.21 -13.19 -24.82 60.07 145.58%
EY 0.43 -3.80 -7.54 -9.80 -7.58 -4.03 1.66 -59.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.77 0.84 0.77 0.77 0.60 0.62 -2.16%

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