[YONGTAI] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 17.33%
YoY- -126.33%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 61,221 60,570 67,315 71,635 73,923 75,734 72,771 -10.85%
PBT -9,232 -8,547 -7,961 -6,742 -8,398 -8,784 -9,989 -5.10%
Tax 91 76 23 -430 75 204 749 -75.37%
NP -9,141 -8,471 -7,938 -7,172 -8,323 -8,580 -9,240 -0.71%
-
NP to SH -9,140 -8,468 -7,929 -6,679 -8,079 -8,439 -9,299 -1.14%
-
Tax Rate - - - - - - - -
Total Cost 70,362 69,041 75,253 78,807 82,246 84,314 82,011 -9.68%
-
Net Worth 22,454 23,199 23,673 30,983 31,633 30,921 31,274 -19.77%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 22,454 23,199 23,673 30,983 31,633 30,921 31,274 -19.77%
NOSH 40,098 39,999 40,124 39,722 40,555 39,642 40,094 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -14.93% -13.99% -11.79% -10.01% -11.26% -11.33% -12.70% -
ROE -40.70% -36.50% -33.49% -21.56% -25.54% -27.29% -29.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 152.68 151.43 167.76 180.34 182.28 191.04 181.50 -10.85%
EPS -22.79 -21.17 -19.76 -16.81 -19.92 -21.29 -23.19 -1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.58 0.59 0.78 0.78 0.78 0.78 -19.77%
Adjusted Per Share Value based on latest NOSH - 39,722
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.28 14.13 15.70 16.71 17.24 17.66 16.97 -10.84%
EPS -2.13 -1.98 -1.85 -1.56 -1.88 -1.97 -2.17 -1.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0524 0.0541 0.0552 0.0723 0.0738 0.0721 0.0729 -19.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.90 0.92 0.73 0.335 0.38 0.34 0.29 -
P/RPS 0.59 0.61 0.44 0.19 0.21 0.18 0.16 138.11%
P/EPS -3.95 -4.35 -3.69 -1.99 -1.91 -1.60 -1.25 114.88%
EY -25.33 -23.01 -27.07 -50.19 -52.42 -62.61 -79.97 -53.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.59 1.24 0.43 0.49 0.44 0.37 165.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 30/05/13 26/02/13 28/11/12 30/08/12 -
Price 0.885 0.96 0.89 0.515 0.36 0.38 0.38 -
P/RPS 0.58 0.63 0.53 0.29 0.20 0.20 0.21 96.48%
P/EPS -3.88 -4.53 -4.50 -3.06 -1.81 -1.79 -1.64 77.27%
EY -25.76 -22.05 -22.20 -32.65 -55.34 -56.02 -61.03 -43.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.66 1.51 0.66 0.46 0.49 0.49 117.79%

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