[YONGTAI] QoQ TTM Result on 31-Mar-2010 [#3]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 72.94%
YoY- 81.62%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 137,552 173,402 168,362 159,681 156,152 147,201 149,678 -5.46%
PBT -2,371 -1,950 -2,321 192 -2,808 -2,192 -2,837 -11.24%
Tax 600 -44 -103 -67 -116 -387 -430 -
NP -1,771 -1,994 -2,424 125 -2,924 -2,579 -3,267 -33.44%
-
NP to SH -3,732 -3,941 -4,293 -1,252 -4,627 -4,453 -5,137 -19.13%
-
Tax Rate - - - 34.90% - - - -
Total Cost 139,323 175,396 170,786 159,556 159,076 149,780 152,945 -6.01%
-
Net Worth 45,314 44,799 45,744 47,703 50,833 48,799 49,200 -5.32%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 45,314 44,799 45,744 47,703 50,833 48,799 49,200 -5.32%
NOSH 39,749 39,999 40,126 40,087 41,666 39,999 40,000 -0.41%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -1.29% -1.15% -1.44% 0.08% -1.87% -1.75% -2.18% -
ROE -8.24% -8.80% -9.38% -2.62% -9.10% -9.13% -10.44% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 346.04 433.51 419.58 398.33 374.76 368.00 374.20 -5.06%
EPS -9.39 -9.85 -10.70 -3.12 -11.10 -11.13 -12.84 -18.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.12 1.14 1.19 1.22 1.22 1.23 -4.92%
Adjusted Per Share Value based on latest NOSH - 40,087
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 32.08 40.45 39.27 37.25 36.42 34.34 34.91 -5.46%
EPS -0.87 -0.92 -1.00 -0.29 -1.08 -1.04 -1.20 -19.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1057 0.1045 0.1067 0.1113 0.1186 0.1138 0.1148 -5.34%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.18 0.23 0.23 0.24 0.23 0.30 0.20 -
P/RPS 0.05 0.05 0.05 0.06 0.06 0.08 0.05 0.00%
P/EPS -1.92 -2.33 -2.15 -7.68 -2.07 -2.69 -1.56 14.80%
EY -52.16 -42.84 -46.52 -13.01 -48.28 -37.11 -64.21 -12.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.21 0.20 0.20 0.19 0.25 0.16 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 27/05/10 24/02/10 25/11/09 27/08/09 -
Price 0.25 0.21 0.24 0.23 0.25 0.23 0.31 -
P/RPS 0.07 0.05 0.06 0.06 0.07 0.06 0.08 -8.49%
P/EPS -2.66 -2.13 -2.24 -7.36 -2.25 -2.07 -2.41 6.78%
EY -37.55 -46.92 -44.58 -13.58 -44.42 -48.40 -41.43 -6.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.19 0.21 0.19 0.20 0.19 0.25 -8.14%

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