[YONGTAI] QoQ TTM Result on 31-Mar-2003 [#3]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -327.81%
YoY- -144.71%
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 66,733 68,876 66,466 67,138 66,828 61,304 58,328 9.36%
PBT -6,038 -6,776 -5,228 -2,304 709 1,460 1,584 -
Tax 1,810 1,845 1,356 600 39 46 103 572.39%
NP -4,228 -4,931 -3,872 -1,704 748 1,506 1,687 -
-
NP to SH -4,228 -4,931 -3,872 -1,704 748 1,506 1,687 -
-
Tax Rate - - - - -5.50% -3.15% -6.50% -
Total Cost 70,961 73,807 70,338 68,842 66,080 59,798 56,641 16.16%
-
Net Worth 66,479 65,504 66,221 70,610 72,911 74,000 40,041 40.08%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 66,479 65,504 66,221 70,610 72,911 74,000 40,041 40.08%
NOSH 40,047 39,941 39,892 39,893 39,411 40,000 40,041 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -6.34% -7.16% -5.83% -2.54% 1.12% 2.46% 2.89% -
ROE -6.36% -7.53% -5.85% -2.41% 1.03% 2.04% 4.21% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 166.63 172.44 166.61 168.29 169.56 153.26 145.67 9.34%
EPS -10.56 -12.35 -9.71 -4.27 1.90 3.77 4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.64 1.66 1.77 1.85 1.85 1.00 40.06%
Adjusted Per Share Value based on latest NOSH - 39,893
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.57 16.07 15.50 15.66 15.59 14.30 13.61 9.35%
EPS -0.99 -1.15 -0.90 -0.40 0.17 0.35 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1551 0.1528 0.1545 0.1647 0.1701 0.1726 0.0934 40.10%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.41 1.21 1.18 1.07 1.22 1.22 1.63 -
P/RPS 0.85 0.70 0.71 0.64 0.72 0.80 1.12 -16.75%
P/EPS -13.36 -9.80 -12.16 -25.05 64.28 32.40 38.69 -
EY -7.49 -10.20 -8.23 -3.99 1.56 3.09 2.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.74 0.71 0.60 0.66 0.66 1.63 -35.13%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 28/08/03 29/05/03 27/02/03 28/11/02 28/08/02 -
Price 1.40 1.26 1.28 1.06 1.14 1.24 1.51 -
P/RPS 0.84 0.73 0.77 0.63 0.67 0.81 1.04 -13.23%
P/EPS -13.26 -10.21 -13.19 -24.82 60.07 32.93 35.84 -
EY -7.54 -9.80 -7.58 -4.03 1.66 3.04 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.77 0.77 0.60 0.62 0.67 1.51 -32.28%

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