[YONGTAI] QoQ TTM Result on 31-Dec-2013 [#2]

Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -7.94%
YoY- -13.13%
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 62,438 58,335 60,219 61,221 60,570 67,315 71,635 -8.74%
PBT -832 -4,246 -9,942 -9,232 -8,547 -7,961 -6,742 -75.18%
Tax -3,756 -3,029 -5 91 76 23 -430 323.57%
NP -4,588 -7,275 -9,947 -9,141 -8,471 -7,938 -7,172 -25.73%
-
NP to SH -4,857 -7,543 -9,948 -9,140 -8,468 -7,929 -6,679 -19.11%
-
Tax Rate - - - - - - - -
Total Cost 67,026 65,610 70,166 70,362 69,041 75,253 78,807 -10.22%
-
Net Worth 18,047 15,649 21,231 22,454 23,199 23,673 30,983 -30.23%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 18,047 15,649 21,231 22,454 23,199 23,673 30,983 -30.23%
NOSH 40,106 40,127 40,060 40,098 39,999 40,124 39,722 0.64%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -7.35% -12.47% -16.52% -14.93% -13.99% -11.79% -10.01% -
ROE -26.91% -48.20% -46.85% -40.70% -36.50% -33.49% -21.56% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 155.68 145.38 150.32 152.68 151.43 167.76 180.34 -9.32%
EPS -12.11 -18.80 -24.83 -22.79 -21.17 -19.76 -16.81 -19.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.39 0.53 0.56 0.58 0.59 0.78 -30.67%
Adjusted Per Share Value based on latest NOSH - 40,098
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.56 13.61 14.05 14.28 14.13 15.70 16.71 -8.76%
EPS -1.13 -1.76 -2.32 -2.13 -1.98 -1.85 -1.56 -19.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0421 0.0365 0.0495 0.0524 0.0541 0.0552 0.0723 -30.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.08 1.16 1.01 0.90 0.92 0.73 0.335 -
P/RPS 0.69 0.80 0.67 0.59 0.61 0.44 0.19 136.07%
P/EPS -8.92 -6.17 -4.07 -3.95 -4.35 -3.69 -1.99 171.60%
EY -11.21 -16.20 -24.59 -25.33 -23.01 -27.07 -50.19 -63.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.97 1.91 1.61 1.59 1.24 0.43 214.32%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 28/08/14 29/05/14 27/02/14 28/11/13 28/08/13 30/05/13 -
Price 1.05 1.22 1.04 0.885 0.96 0.89 0.515 -
P/RPS 0.67 0.84 0.69 0.58 0.63 0.53 0.29 74.67%
P/EPS -8.67 -6.49 -4.19 -3.88 -4.53 -4.50 -3.06 100.10%
EY -11.53 -15.41 -23.88 -25.76 -22.05 -22.20 -32.65 -50.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 3.13 1.96 1.58 1.66 1.51 0.66 131.67%

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