[YONGTAI] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -10.5%
YoY- 49.23%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 36,823 35,670 31,683 93,142 86,668 95,637 85,708 -13.12%
PBT 113 -1,479 -412 319 290 1,783 -459 -
Tax -157 518 1,284 -100 -414 -398 -169 -1.21%
NP -44 -961 872 219 -124 1,385 -628 -35.76%
-
NP to SH -35 -1,255 35 -526 -1,036 430 -941 -42.19%
-
Tax Rate 138.94% - - 31.35% 142.76% 22.32% - -
Total Cost 36,867 36,631 30,811 92,923 86,792 94,252 86,336 -13.21%
-
Net Worth 30,333 46,110 44,333 48,986 50,996 51,841 50,053 -8.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 30,333 46,110 44,333 48,986 50,996 51,841 50,053 -8.00%
NOSH 38,888 40,095 38,888 40,152 40,155 40,186 40,042 -0.48%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.12% -2.69% 2.75% 0.24% -0.14% 1.45% -0.73% -
ROE -0.12% -2.72% 0.08% -1.07% -2.03% 0.83% -1.88% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 94.69 88.96 81.47 231.97 215.83 237.98 214.04 -12.69%
EPS -0.09 -3.13 0.09 -1.31 -2.58 1.07 -2.35 -41.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.15 1.14 1.22 1.27 1.29 1.25 -7.55%
Adjusted Per Share Value based on latest NOSH - 41,666
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.59 8.32 7.39 21.73 20.22 22.31 19.99 -13.12%
EPS -0.01 -0.29 0.01 -0.12 -0.24 0.10 -0.22 -40.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0708 0.1076 0.1034 0.1143 0.119 0.1209 0.1168 -7.99%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.38 0.28 0.18 0.23 0.25 0.33 0.38 -
P/RPS 0.40 0.31 0.22 0.10 0.12 0.14 0.18 14.22%
P/EPS -422.22 -8.95 200.00 -17.56 -9.69 30.84 -16.17 72.15%
EY -0.24 -11.18 0.50 -5.70 -10.32 3.24 -6.18 -41.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.24 0.16 0.19 0.20 0.26 0.30 8.51%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 24/02/10 25/02/09 28/02/08 27/02/07 -
Price 0.36 0.28 0.25 0.25 0.23 0.28 0.40 -
P/RPS 0.38 0.31 0.31 0.11 0.11 0.12 0.19 12.23%
P/EPS -400.00 -8.95 277.78 -19.08 -8.91 26.17 -17.02 69.16%
EY -0.25 -11.18 0.36 -5.24 -11.22 3.82 -5.88 -40.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.24 0.22 0.20 0.18 0.22 0.32 6.22%

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