[YBS] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 122.74%
YoY- 2615.91%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 36,396 21,828 38,076 36,936 21,560 33,776 27,608 4.70%
PBT 2,236 972 7,748 5,880 236 7,356 7,796 -18.77%
Tax -824 -524 -1,316 -1,100 -60 -1,164 44 -
NP 1,412 448 6,432 4,780 176 6,192 7,840 -24.83%
-
NP to SH 1,484 448 6,432 4,780 176 6,192 7,840 -24.20%
-
Tax Rate 36.85% 53.91% 16.99% 18.71% 25.42% 15.82% -0.56% -
Total Cost 34,984 21,380 31,644 32,156 21,384 27,584 19,768 9.97%
-
Net Worth 50,818 39,199 43,004 42,945 48,400 41,531 0 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 50,818 39,199 43,004 42,945 48,400 41,531 0 -
NOSH 241,994 186,666 186,976 186,718 220,000 188,780 183,736 4.69%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.88% 2.05% 16.89% 12.94% 0.82% 18.33% 28.40% -
ROE 2.92% 1.14% 14.96% 11.13% 0.36% 14.91% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.04 11.69 20.36 19.78 9.80 17.89 15.03 0.01%
EPS 0.68 0.24 3.44 2.56 0.08 3.28 4.28 -26.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.23 0.23 0.22 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 186,718
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 13.84 8.30 14.48 14.05 8.20 12.85 10.50 4.70%
EPS 0.56 0.17 2.45 1.82 0.07 2.36 2.98 -24.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1933 0.1491 0.1636 0.1634 0.1841 0.158 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.18 0.28 0.23 0.16 0.14 0.20 0.32 -
P/RPS 1.20 2.39 1.13 0.81 1.43 1.12 2.13 -9.11%
P/EPS 29.35 116.67 6.69 6.25 175.00 6.10 7.50 25.50%
EY 3.41 0.86 14.96 16.00 0.57 16.40 13.33 -20.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.33 1.00 0.70 0.64 0.91 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 24/05/12 26/05/11 25/05/10 21/05/09 27/05/08 24/05/07 -
Price 0.19 0.24 0.25 0.14 0.17 0.23 0.32 -
P/RPS 1.26 2.05 1.23 0.71 1.73 1.29 2.13 -8.37%
P/EPS 30.98 100.00 7.27 5.47 212.50 7.01 7.50 26.64%
EY 3.23 1.00 13.76 18.29 0.47 14.26 13.33 -21.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.14 1.09 0.61 0.77 1.05 0.00 -

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