[YONGTAI] QoQ TTM Result on 30-Sep-2009 [#1]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 13.32%
YoY- -36.01%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 168,362 159,681 156,152 147,201 149,678 162,127 170,630 -0.89%
PBT -2,321 192 -2,808 -2,192 -2,837 -4,748 -1,336 44.66%
Tax -103 -67 -116 -387 -430 -254 -207 -37.28%
NP -2,424 125 -2,924 -2,579 -3,267 -5,002 -1,543 35.24%
-
NP to SH -4,293 -1,252 -4,627 -4,453 -5,137 -6,810 -3,157 22.81%
-
Tax Rate - 34.90% - - - - - -
Total Cost 170,786 159,556 159,076 149,780 152,945 167,129 172,173 -0.53%
-
Net Worth 45,744 47,703 50,833 48,799 49,200 47,744 50,799 -6.76%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 45,744 47,703 50,833 48,799 49,200 47,744 50,799 -6.76%
NOSH 40,126 40,087 41,666 39,999 40,000 40,121 39,999 0.21%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -1.44% 0.08% -1.87% -1.75% -2.18% -3.09% -0.90% -
ROE -9.38% -2.62% -9.10% -9.13% -10.44% -14.26% -6.21% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 419.58 398.33 374.76 368.00 374.20 404.09 426.58 -1.09%
EPS -10.70 -3.12 -11.10 -11.13 -12.84 -16.97 -7.89 22.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.19 1.22 1.22 1.23 1.19 1.27 -6.96%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.27 37.25 36.42 34.34 34.91 37.82 39.80 -0.89%
EPS -1.00 -0.29 -1.08 -1.04 -1.20 -1.59 -0.74 22.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1067 0.1113 0.1186 0.1138 0.1148 0.1114 0.1185 -6.77%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.23 0.24 0.23 0.30 0.20 0.23 0.25 -
P/RPS 0.05 0.06 0.06 0.08 0.05 0.06 0.06 -11.47%
P/EPS -2.15 -7.68 -2.07 -2.69 -1.56 -1.36 -3.17 -22.86%
EY -46.52 -13.01 -48.28 -37.11 -64.21 -73.80 -31.57 29.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.19 0.25 0.16 0.19 0.20 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 24/02/10 25/11/09 27/08/09 28/05/09 25/02/09 -
Price 0.24 0.23 0.25 0.23 0.31 0.22 0.23 -
P/RPS 0.06 0.06 0.07 0.06 0.08 0.05 0.05 12.96%
P/EPS -2.24 -7.36 -2.25 -2.07 -2.41 -1.30 -2.91 -16.04%
EY -44.58 -13.58 -44.42 -48.40 -41.43 -77.15 -34.32 19.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.20 0.19 0.25 0.18 0.18 10.85%

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