[YONGTAI] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -78.46%
YoY- -632.4%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 92,063 89,387 96,898 93,899 89,264 71,892 64,420 26.95%
PBT -19,659 -2,207 205 87 429 636 704 -
Tax -712 -842 -1,111 -991 -950 -585 -540 20.30%
NP -20,371 -3,049 -906 -904 -521 51 164 -
-
NP to SH -20,523 -3,017 -1,001 -953 -534 51 164 -
-
Tax Rate - - 541.95% 1,139.08% 221.45% 91.98% 76.70% -
Total Cost 112,434 92,436 97,804 94,803 89,785 71,841 64,256 45.35%
-
Net Worth 49,340 61,407 40,088 64,200 65,826 65,283 66,160 -17.80%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 96 96 96 96 - - -
Div Payout % - 0.00% 0.00% 0.00% 0.00% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 49,340 61,407 40,088 64,200 65,826 65,283 66,160 -17.80%
NOSH 40,113 40,135 40,088 40,125 40,384 40,051 40,097 0.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -22.13% -3.41% -0.94% -0.96% -0.58% 0.07% 0.25% -
ROE -41.59% -4.91% -2.50% -1.48% -0.81% 0.08% 0.25% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 229.50 222.71 241.71 234.01 221.03 179.50 160.66 26.92%
EPS -51.16 -7.52 -2.50 -2.38 -1.32 0.13 0.41 -
DPS 0.00 0.24 0.24 0.24 0.24 0.00 0.00 -
NAPS 1.23 1.53 1.00 1.60 1.63 1.63 1.65 -17.82%
Adjusted Per Share Value based on latest NOSH - 40,125
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.47 20.85 22.60 21.90 20.82 16.77 15.03 26.92%
EPS -4.79 -0.70 -0.23 -0.22 -0.12 0.01 0.04 -
DPS 0.00 0.02 0.02 0.02 0.02 0.00 0.00 -
NAPS 0.1151 0.1432 0.0935 0.1498 0.1535 0.1523 0.1543 -17.79%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.38 0.39 0.50 0.70 0.69 0.96 1.02 -
P/RPS 0.17 0.18 0.21 0.30 0.31 0.53 0.63 -58.34%
P/EPS -0.74 -5.19 -20.02 -29.47 -52.18 753.90 249.39 -
EY -134.64 -19.27 -4.99 -3.39 -1.92 0.13 0.40 -
DY 0.00 0.62 0.48 0.34 0.35 0.00 0.00 -
P/NAPS 0.31 0.25 0.50 0.44 0.42 0.59 0.62 -37.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 27/02/06 30/11/05 29/08/05 30/05/05 25/02/05 -
Price 0.38 0.38 0.40 0.64 0.73 0.71 0.98 -
P/RPS 0.17 0.17 0.17 0.27 0.33 0.40 0.61 -57.43%
P/EPS -0.74 -5.06 -16.02 -26.95 -55.21 557.57 239.61 -
EY -134.64 -19.78 -6.24 -3.71 -1.81 0.18 0.42 -
DY 0.00 0.63 0.60 0.38 0.33 0.00 0.00 -
P/NAPS 0.31 0.25 0.40 0.40 0.45 0.44 0.59 -34.96%

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