[YONGTAI] QoQ TTM Result on 31-Mar-2006 [#3]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -201.4%
YoY- -6015.69%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 134,494 112,913 92,063 89,387 96,898 93,899 89,264 31.32%
PBT -20,172 -19,111 -19,659 -2,207 205 87 429 -
Tax -588 -745 -712 -842 -1,111 -991 -950 -27.30%
NP -20,760 -19,856 -20,371 -3,049 -906 -904 -521 1058.80%
-
NP to SH -21,143 -20,072 -20,523 -3,017 -1,001 -953 -534 1053.91%
-
Tax Rate - - - - 541.95% 1,139.08% 221.45% -
Total Cost 155,254 132,769 112,434 92,436 97,804 94,803 89,785 43.92%
-
Net Worth 50,168 49,999 49,340 61,407 40,088 64,200 65,826 -16.52%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 96 96 96 96 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 50,168 49,999 49,340 61,407 40,088 64,200 65,826 -16.52%
NOSH 40,135 39,999 40,113 40,135 40,088 40,125 40,384 -0.41%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -15.44% -17.59% -22.13% -3.41% -0.94% -0.96% -0.58% -
ROE -42.14% -40.14% -41.59% -4.91% -2.50% -1.48% -0.81% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 335.10 282.28 229.50 222.71 241.71 234.01 221.03 31.87%
EPS -52.68 -50.18 -51.16 -7.52 -2.50 -2.38 -1.32 1060.01%
DPS 0.00 0.00 0.00 0.24 0.24 0.24 0.24 -
NAPS 1.25 1.25 1.23 1.53 1.00 1.60 1.63 -16.17%
Adjusted Per Share Value based on latest NOSH - 40,135
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.37 26.34 21.47 20.85 22.60 21.90 20.82 31.33%
EPS -4.93 -4.68 -4.79 -0.70 -0.23 -0.22 -0.12 1082.59%
DPS 0.00 0.00 0.00 0.02 0.02 0.02 0.02 -
NAPS 0.117 0.1166 0.1151 0.1432 0.0935 0.1498 0.1535 -16.51%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.38 0.36 0.38 0.39 0.50 0.70 0.69 -
P/RPS 0.11 0.13 0.17 0.18 0.21 0.30 0.31 -49.78%
P/EPS -0.72 -0.72 -0.74 -5.19 -20.02 -29.47 -52.18 -94.20%
EY -138.63 -139.39 -134.64 -19.27 -4.99 -3.39 -1.92 1620.48%
DY 0.00 0.00 0.00 0.62 0.48 0.34 0.35 -
P/NAPS 0.30 0.29 0.31 0.25 0.50 0.44 0.42 -20.04%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 30/08/06 31/05/06 27/02/06 30/11/05 29/08/05 -
Price 0.40 0.41 0.38 0.38 0.40 0.64 0.73 -
P/RPS 0.12 0.15 0.17 0.17 0.17 0.27 0.33 -48.95%
P/EPS -0.76 -0.82 -0.74 -5.06 -16.02 -26.95 -55.21 -94.21%
EY -131.70 -122.39 -134.64 -19.78 -6.24 -3.71 -1.81 1629.33%
DY 0.00 0.00 0.00 0.63 0.60 0.38 0.33 -
P/NAPS 0.32 0.33 0.31 0.25 0.40 0.40 0.45 -20.28%

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