[YONGTAI] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -69.71%
YoY- 56.62%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 75,734 72,771 71,853 68,488 66,842 95,149 119,755 -26.26%
PBT -8,784 -9,989 -3,324 -2,106 -1,610 -359 -1,812 185.61%
Tax 204 749 794 1,147 1,667 1,233 1,362 -71.69%
NP -8,580 -9,240 -2,530 -959 57 874 -450 609.87%
-
NP to SH -8,439 -9,299 -2,951 -1,619 -954 -329 -2,739 111.30%
-
Tax Rate - - - - - - - -
Total Cost 84,314 82,011 74,383 69,447 66,785 94,275 120,205 -21.00%
-
Net Worth 30,921 31,274 44,577 46,182 46,462 45,999 45,394 -22.52%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 30,921 31,274 44,577 46,182 46,462 45,999 45,394 -22.52%
NOSH 39,642 40,094 40,159 40,158 40,053 39,999 39,473 0.28%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -11.33% -12.70% -3.52% -1.40% 0.09% 0.92% -0.38% -
ROE -27.29% -29.73% -6.62% -3.51% -2.05% -0.72% -6.03% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 191.04 181.50 178.92 170.54 166.88 237.87 303.38 -26.47%
EPS -21.29 -23.19 -7.35 -4.03 -2.38 -0.82 -6.94 110.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 1.11 1.15 1.16 1.15 1.15 -22.74%
Adjusted Per Share Value based on latest NOSH - 40,158
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.67 16.97 16.76 15.98 15.59 22.19 27.93 -26.24%
EPS -1.97 -2.17 -0.69 -0.38 -0.22 -0.08 -0.64 111.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0721 0.0729 0.104 0.1077 0.1084 0.1073 0.1059 -22.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.34 0.29 0.25 0.28 0.25 0.305 0.29 -
P/RPS 0.18 0.16 0.14 0.16 0.15 0.13 0.10 47.81%
P/EPS -1.60 -1.25 -3.40 -6.95 -10.50 -37.08 -4.18 -47.18%
EY -62.61 -79.97 -29.39 -14.40 -9.53 -2.70 -23.93 89.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.23 0.24 0.22 0.27 0.25 45.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 30/05/12 28/02/12 29/11/11 25/08/11 27/05/11 -
Price 0.38 0.38 0.28 0.28 0.29 0.29 0.40 -
P/RPS 0.20 0.21 0.16 0.16 0.17 0.12 0.13 33.16%
P/EPS -1.79 -1.64 -3.81 -6.95 -12.18 -35.26 -5.76 -54.02%
EY -56.02 -61.03 -26.24 -14.40 -8.21 -2.84 -17.35 117.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.25 0.24 0.25 0.25 0.35 25.06%

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