[YONGTAI] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 3.6%
YoY- -203.78%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 72,770 64,500 168,362 149,678 179,599 162,290 92,063 -3.84%
PBT -9,990 -1,041 -2,321 -2,837 157 -2,563 -19,659 -10.66%
Tax 750 1,915 -103 -430 -191 -573 -712 -
NP -9,240 874 -2,424 -3,267 -34 -3,136 -20,371 -12.33%
-
NP to SH -9,299 -329 -4,293 -5,137 -1,691 -3,842 -20,523 -12.35%
-
Tax Rate - - - - 121.66% - - -
Total Cost 82,010 63,626 170,786 152,945 179,633 165,426 112,434 -5.11%
-
Net Worth 31,695 46,283 45,738 49,324 50,550 48,526 50,148 -7.35%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 31,695 46,283 45,738 49,324 50,550 48,526 50,148 -7.35%
NOSH 40,121 40,246 40,121 40,101 40,119 40,104 40,118 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -12.70% 1.36% -1.44% -2.18% -0.02% -1.93% -22.13% -
ROE -29.34% -0.71% -9.39% -10.41% -3.35% -7.92% -40.92% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 181.38 160.26 419.63 373.25 447.67 404.67 229.48 -3.84%
EPS -23.18 -0.82 -10.70 -12.81 -4.22 -9.58 -51.16 -12.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 1.15 1.14 1.23 1.26 1.21 1.25 -7.35%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.97 15.04 39.27 34.91 41.89 37.85 21.47 -3.84%
EPS -2.17 -0.08 -1.00 -1.20 -0.39 -0.90 -4.79 -12.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0739 0.108 0.1067 0.1151 0.1179 0.1132 0.117 -7.36%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.29 0.305 0.23 0.20 0.25 0.37 0.38 -
P/RPS 0.16 0.19 0.05 0.05 0.06 0.09 0.17 -1.00%
P/EPS -1.25 -37.31 -2.15 -1.56 -5.93 -3.86 -0.74 9.12%
EY -79.92 -2.68 -46.52 -64.05 -16.86 -25.89 -134.62 -8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.27 0.20 0.16 0.20 0.31 0.30 3.55%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 26/08/10 27/08/09 28/08/08 29/08/07 30/08/06 -
Price 0.38 0.29 0.24 0.31 0.24 0.34 0.38 -
P/RPS 0.21 0.18 0.06 0.08 0.05 0.08 0.17 3.58%
P/EPS -1.64 -35.48 -2.24 -2.42 -5.69 -3.55 -0.74 14.16%
EY -60.99 -2.82 -44.58 -41.32 -17.56 -28.18 -134.62 -12.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.25 0.21 0.25 0.19 0.28 0.30 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