[YONGTAI] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 2.2%
YoY- -2006.19%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 162,290 152,447 134,494 112,913 92,063 89,387 96,898 41.16%
PBT -2,563 -17,209 -20,172 -19,111 -19,659 -2,207 205 -
Tax -573 -846 -588 -745 -712 -842 -1,111 -35.76%
NP -3,136 -18,055 -20,760 -19,856 -20,371 -3,049 -906 129.34%
-
NP to SH -3,842 -18,710 -21,143 -20,072 -20,523 -3,017 -1,001 145.74%
-
Tax Rate - - - - - - 541.95% -
Total Cost 165,426 170,502 155,254 132,769 112,434 92,436 97,804 42.09%
-
Net Worth 48,572 49,599 50,168 49,999 49,340 61,407 40,088 13.69%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - 96 96 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 48,572 49,599 50,168 49,999 49,340 61,407 40,088 13.69%
NOSH 40,142 39,999 40,135 39,999 40,113 40,135 40,088 0.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -1.93% -11.84% -15.44% -17.59% -22.13% -3.41% -0.94% -
ROE -7.91% -37.72% -42.14% -40.14% -41.59% -4.91% -2.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 404.28 381.12 335.10 282.28 229.50 222.71 241.71 41.03%
EPS -9.57 -46.78 -52.68 -50.18 -51.16 -7.52 -2.50 145.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.24 0.24 -
NAPS 1.21 1.24 1.25 1.25 1.23 1.53 1.00 13.59%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.85 35.56 31.37 26.34 21.47 20.85 22.60 41.16%
EPS -0.90 -4.36 -4.93 -4.68 -4.79 -0.70 -0.23 148.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
NAPS 0.1133 0.1157 0.117 0.1166 0.1151 0.1432 0.0935 13.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.37 0.33 0.38 0.36 0.38 0.39 0.50 -
P/RPS 0.09 0.09 0.11 0.13 0.17 0.18 0.21 -43.24%
P/EPS -3.87 -0.71 -0.72 -0.72 -0.74 -5.19 -20.02 -66.66%
EY -25.87 -141.74 -138.63 -139.39 -134.64 -19.27 -4.99 200.45%
DY 0.00 0.00 0.00 0.00 0.00 0.62 0.48 -
P/NAPS 0.31 0.27 0.30 0.29 0.31 0.25 0.50 -27.35%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 27/02/07 29/11/06 30/08/06 31/05/06 27/02/06 -
Price 0.34 0.30 0.40 0.41 0.38 0.38 0.40 -
P/RPS 0.08 0.08 0.12 0.15 0.17 0.17 0.17 -39.58%
P/EPS -3.55 -0.64 -0.76 -0.82 -0.74 -5.06 -16.02 -63.48%
EY -28.15 -155.92 -131.70 -122.39 -134.64 -19.78 -6.24 173.77%
DY 0.00 0.00 0.00 0.00 0.00 0.63 0.60 -
P/NAPS 0.28 0.24 0.32 0.33 0.31 0.25 0.40 -21.21%

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