[Y&G] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	90,368	108,486	157,872	25,632	43,134	33,548	3,740	69.98%
YoY %	-16.70%	-31.28%	515.92%	-40.58%	28.57%	797.01%	-	-
Horiz. %	2,416.26%	2,900.70%	4,221.18%	685.35%	1,153.32%	897.01%	100.00%	-
PBT	14,812	7,906	10,934	1,318	4,324	1,818	-480	-
YoY %	87.35%	-27.69%	729.59%	-69.52%	137.84%	478.75%	-	-
Horiz. %	-3,085.83%	-1,647.08%	-2,277.92%	-274.58%	-900.83%	-378.75%	100.00%	-
Tax	-4,210	-2,554	-5,156	-552	-1,500	-1,324	338	-
YoY %	-64.84%	50.47%	-834.06%	63.20%	-13.29%	-491.72%	-	-
Horiz. %	-1,245.56%	-755.62%	-1,525.44%	-163.31%	-443.79%	-391.72%	100.00%	-
NP	10,602	5,352	5,778	766	2,824	494	-142	-
YoY %	98.09%	-7.37%	654.31%	-72.88%	471.66%	447.89%	-	-
Horiz. %	-7,466.20%	-3,769.01%	-4,069.01%	-539.44%	-1,988.73%	-347.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,702	5,352	5,778	766	2,824	494	-142	-
YoY %	99.96%	-7.37%	654.31%	-72.88%	471.66%	447.89%	-	-
Horiz. %	-7,536.62%	-3,769.01%	-4,069.01%	-539.44%	-1,988.73%	-347.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.42%	32.30%	47.16%	41.88%	34.69%	72.83%	-	-
YoY %	-12.01%	-31.51%	12.61%	20.73%	-52.37%	0.00%	-	-
Horiz. %	39.02%	44.35%	64.75%	57.50%	47.63%	100.00%	-	-
Total Cost	79,766	103,134	152,094	24,866	40,310	33,054	3,882	65.46%
YoY %	-22.66%	-32.19%	511.65%	-38.31%	21.95%	751.47%	-	-
Horiz. %	2,054.77%	2,656.72%	3,917.93%	640.55%	1,038.38%	851.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	181,565	170,794	165,963	16,341	17,331	15,437	18,257	46.61%
YoY %	6.31%	2.91%	915.62%	-5.71%	12.27%	-15.45%	-	-
Horiz. %	994.50%	935.50%	909.04%	89.51%	94.93%	84.55%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	181,565	170,794	165,963	16,341	17,331	15,437	18,257	46.61%
YoY %	6.31%	2.91%	915.62%	-5.71%	12.27%	-15.45%	-	-
Horiz. %	994.50%	935.50%	909.04%	89.51%	94.93%	84.55%	100.00%	-
NOSH	153,869	153,869	153,670	51,066	50,974	51,458	50,714	20.30%
YoY %	0.00%	0.13%	200.92%	0.18%	-0.94%	1.47%	-	-
Horiz. %	303.41%	303.41%	303.01%	100.69%	100.51%	101.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	11.73%	4.93%	3.66%	2.99%	6.55%	1.47%	-3.80%	-
YoY %	137.93%	34.70%	22.41%	-54.35%	345.58%	138.68%	-	-
Horiz. %	-308.68%	-129.74%	-96.32%	-78.68%	-172.37%	-38.68%	100.00%	-
ROE	5.89%	3.13%	3.48%	4.69%	16.29%	3.20%	-0.78%	-
YoY %	88.18%	-10.06%	-25.80%	-71.21%	409.06%	510.26%	-	-
Horiz. %	-755.13%	-401.28%	-446.15%	-601.28%	-2,088.46%	-410.26%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	58.73	70.51	102.73	50.19	84.62	65.19	7.37	41.30%
YoY %	-16.71%	-31.36%	104.68%	-40.69%	29.81%	784.53%	-	-
Horiz. %	796.88%	956.72%	1,393.89%	681.00%	1,148.17%	884.53%	100.00%	-
EPS	6.96	3.48	3.76	1.50	5.54	0.96	-0.28	-
YoY %	100.00%	-7.45%	150.67%	-72.92%	477.08%	442.86%	-	-
Horiz. %	-2,485.71%	-1,242.86%	-1,342.86%	-535.71%	-1,978.57%	-342.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.18	1.11	1.08	0.32	0.34	0.30	0.36	21.86%
YoY %	6.31%	2.78%	237.50%	-5.88%	13.33%	-16.67%	-	-
Horiz. %	327.78%	308.33%	300.00%	88.89%	94.44%	83.33%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 50,999
RPS	41.24	49.50	72.04	11.70	19.68	15.31	1.71	69.93%
YoY %	-16.69%	-31.29%	515.73%	-40.55%	28.54%	795.32%	-	-
Horiz. %	2,411.70%	2,894.74%	4,212.87%	684.21%	1,150.88%	895.32%	100.00%	-
EPS	4.88	2.44	2.64	0.35	1.29	0.23	-0.06	-
YoY %	100.00%	-7.58%	654.29%	-72.87%	460.87%	483.33%	-	-
Horiz. %	-8,133.33%	-4,066.67%	-4,400.00%	-583.33%	-2,150.00%	-383.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8285	0.7793	0.7573	0.0746	0.0791	0.0704	0.0833	46.62%
YoY %	6.31%	2.91%	915.15%	-5.69%	12.36%	-15.49%	-	-
Horiz. %	994.60%	935.53%	909.12%	89.56%	94.96%	84.51%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	0.83	0.77	0.58	0.19	0.30	0.20	0.46	-
P/RPS	1.41	1.09	0.56	0.38	0.35	0.31	6.24	-21.94%
YoY %	29.36%	94.64%	47.37%	8.57%	12.90%	-95.03%	-	-
Horiz. %	22.60%	17.47%	8.97%	6.09%	5.61%	4.97%	100.00%	-
P/EPS	11.93	22.14	15.43	12.67	5.42	20.83	-164.29	-
YoY %	-46.12%	43.49%	21.78%	133.76%	-73.98%	112.68%	-	-
Horiz. %	-7.26%	-13.48%	-9.39%	-7.71%	-3.30%	-12.68%	100.00%	-
EY	8.38	4.52	6.48	7.89	18.47	4.80	-0.61	-
YoY %	85.40%	-30.25%	-17.87%	-57.28%	284.79%	886.89%	-	-
Horiz. %	-1,373.77%	-740.98%	-1,062.30%	-1,293.44%	-3,027.87%	-786.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.70	0.69	0.54	0.59	0.88	0.67	1.28	-9.56%
YoY %	1.45%	27.78%	-8.47%	-32.95%	31.34%	-47.66%	-	-
Horiz. %	54.69%	53.91%	42.19%	46.09%	68.75%	52.34%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	18/08/14	20/08/13	17/08/12	19/08/11	25/08/10	17/08/09	18/08/08	-
Price	0.79	0.605	0.43	0.145	0.17	0.20	0.17	-
P/RPS	1.35	0.86	0.42	0.29	0.20	0.31	2.31	-8.55%
YoY %	56.98%	104.76%	44.83%	45.00%	-35.48%	-86.58%	-	-
Horiz. %	58.44%	37.23%	18.18%	12.55%	8.66%	13.42%	100.00%	-
P/EPS	11.36	17.39	11.44	9.67	3.07	20.83	-60.71	-
YoY %	-34.68%	52.01%	18.30%	214.98%	-85.26%	134.31%	-	-
Horiz. %	-18.71%	-28.64%	-18.84%	-15.93%	-5.06%	-34.31%	100.00%	-
EY	8.80	5.75	8.74	10.34	32.59	4.80	-1.65	-
YoY %	53.04%	-34.21%	-15.47%	-68.27%	578.96%	390.91%	-	-
Horiz. %	-533.33%	-348.48%	-529.70%	-626.67%	-1,975.15%	-290.91%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.67	0.55	0.40	0.45	0.50	0.67	0.47	6.08%
YoY %	21.82%	37.50%	-11.11%	-10.00%	-25.37%	42.55%	-	-
Horiz. %	142.55%	117.02%	85.11%	95.74%	106.38%	142.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos