[YONGTAI] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -6.8%
YoY- -0.34%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 58,335 60,219 61,221 60,570 67,315 71,635 73,923 -14.64%
PBT -4,246 -9,942 -9,232 -8,547 -7,961 -6,742 -8,398 -36.61%
Tax -3,029 -5 91 76 23 -430 75 -
NP -7,275 -9,947 -9,141 -8,471 -7,938 -7,172 -8,323 -8.60%
-
NP to SH -7,543 -9,948 -9,140 -8,468 -7,929 -6,679 -8,079 -4.48%
-
Tax Rate - - - - - - - -
Total Cost 65,610 70,166 70,362 69,041 75,253 78,807 82,246 -14.02%
-
Net Worth 15,649 21,231 22,454 23,199 23,673 30,983 31,633 -37.53%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 15,649 21,231 22,454 23,199 23,673 30,983 31,633 -37.53%
NOSH 40,127 40,060 40,098 39,999 40,124 39,722 40,555 -0.70%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -12.47% -16.52% -14.93% -13.99% -11.79% -10.01% -11.26% -
ROE -48.20% -46.85% -40.70% -36.50% -33.49% -21.56% -25.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 145.38 150.32 152.68 151.43 167.76 180.34 182.28 -14.03%
EPS -18.80 -24.83 -22.79 -21.17 -19.76 -16.81 -19.92 -3.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.53 0.56 0.58 0.59 0.78 0.78 -37.08%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.61 14.05 14.28 14.13 15.70 16.71 17.24 -14.61%
EPS -1.76 -2.32 -2.13 -1.98 -1.85 -1.56 -1.88 -4.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0495 0.0524 0.0541 0.0552 0.0723 0.0738 -37.54%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.16 1.01 0.90 0.92 0.73 0.335 0.38 -
P/RPS 0.80 0.67 0.59 0.61 0.44 0.19 0.21 144.51%
P/EPS -6.17 -4.07 -3.95 -4.35 -3.69 -1.99 -1.91 118.99%
EY -16.20 -24.59 -25.33 -23.01 -27.07 -50.19 -52.42 -54.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 1.91 1.61 1.59 1.24 0.43 0.49 233.53%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 28/11/13 28/08/13 30/05/13 26/02/13 -
Price 1.22 1.04 0.885 0.96 0.89 0.515 0.36 -
P/RPS 0.84 0.69 0.58 0.63 0.53 0.29 0.20 161.00%
P/EPS -6.49 -4.19 -3.88 -4.53 -4.50 -3.06 -1.81 134.81%
EY -15.41 -23.88 -25.76 -22.05 -22.20 -32.65 -55.34 -57.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 1.96 1.58 1.66 1.51 0.66 0.46 260.34%

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