[YGL] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -20.61%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 12,038 11,936 6,990 5,336 0 -
PBT -604 2,874 2,984 2,864 0 -
Tax 1,080 -14 -16 -2,224 0 -
NP 476 2,860 2,968 640 0 -
-
NP to SH 410 2,740 2,962 2,604 0 -
-
Tax Rate - 0.49% 0.54% 77.65% - -
Total Cost 11,562 9,076 4,022 4,696 0 -
-
Net Worth 21,495 22,291 11,948 2,555 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 2,040 2,134 - - -
Div Payout % - 74.47% 72.07% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 21,495 22,291 11,948 2,555 0 -
NOSH 146,428 72,872 66,711 18,008 0 -
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.95% 23.96% 42.46% 11.99% 0.00% -
ROE 1.91% 12.29% 24.79% 101.90% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.22 16.38 10.48 29.63 0.00 -
EPS 0.28 3.76 4.44 14.46 0.00 -
DPS 0.00 2.80 3.20 0.00 0.00 -
NAPS 0.1468 0.3059 0.1791 0.1419 0.00 -
Adjusted Per Share Value based on latest NOSH - 12,887
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 4.40 4.36 2.55 1.95 0.00 -
EPS 0.15 1.00 1.08 0.95 0.00 -
DPS 0.00 0.75 0.78 0.00 0.00 -
NAPS 0.0785 0.0814 0.0437 0.0093 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/08 29/06/07 30/06/06 - - -
Price 0.14 0.70 0.30 0.00 0.00 -
P/RPS 1.70 4.27 2.86 0.00 0.00 -
P/EPS 50.00 18.62 6.76 0.00 0.00 -
EY 2.00 5.37 14.80 0.00 0.00 -
DY 0.00 4.00 10.67 0.00 0.00 -
P/NAPS 0.95 2.29 1.68 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/08/08 27/08/07 23/08/06 22/09/05 - -
Price 0.13 0.66 0.29 0.16 0.00 -
P/RPS 1.58 4.03 2.77 0.54 0.00 -
P/EPS 46.43 17.55 6.53 1.11 0.00 -
EY 2.15 5.70 15.31 90.38 0.00 -
DY 0.00 4.24 11.03 0.00 0.00 -
P/NAPS 0.89 2.16 1.62 1.13 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