[YOKO] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 129.44%
YoY- 382.06%
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 142,953 126,696 120,416 137,835 153,092 114,579 89,099 8.19%
PBT 5,586 9,247 7,653 14,111 4,138 10,159 9,697 -8.77%
Tax -2,168 -1,937 -1,359 -2,610 -1,753 -2,089 -885 16.08%
NP 3,418 7,310 6,294 11,501 2,385 8,070 8,812 -14.58%
-
NP to SH 3,418 7,310 6,294 11,502 2,386 8,072 8,813 -14.59%
-
Tax Rate 38.81% 20.95% 17.76% 18.50% 42.36% 20.56% 9.13% -
Total Cost 139,535 119,386 114,122 126,334 150,707 106,509 80,287 9.64%
-
Net Worth 94,169 93,226 75,841 67,940 58,450 57,065 51,405 10.60%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 94,169 93,226 75,841 67,940 58,450 57,065 51,405 10.60%
NOSH 87,193 87,127 87,174 43,551 43,619 43,561 43,564 12.24%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.39% 5.77% 5.23% 8.34% 1.56% 7.04% 9.89% -
ROE 3.63% 7.84% 8.30% 16.93% 4.08% 14.15% 17.14% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 163.95 145.41 138.13 316.49 350.97 263.03 204.52 -3.61%
EPS 3.92 8.39 7.22 26.41 5.47 18.53 20.23 -23.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 0.87 1.56 1.34 1.31 1.18 -1.46%
Adjusted Per Share Value based on latest NOSH - 43,557
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 167.65 148.59 141.22 161.65 179.54 134.38 104.49 8.19%
EPS 4.01 8.57 7.38 13.49 2.80 9.47 10.34 -14.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1044 1.0933 0.8895 0.7968 0.6855 0.6693 0.6029 10.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.56 0.67 0.77 0.43 0.39 0.47 0.24 -
P/RPS 0.34 0.46 0.56 0.14 0.11 0.18 0.12 18.93%
P/EPS 14.29 7.99 10.66 1.63 7.13 2.54 1.19 51.26%
EY 7.00 12.52 9.38 61.42 14.03 39.43 84.29 -33.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.89 0.28 0.29 0.36 0.20 17.24%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 08/11/11 04/11/10 12/11/09 04/11/08 29/11/07 24/11/06 -
Price 0.52 0.68 0.79 0.52 0.35 0.43 0.28 -
P/RPS 0.32 0.47 0.57 0.16 0.10 0.16 0.14 14.75%
P/EPS 13.27 8.10 10.94 1.97 6.40 2.32 1.38 45.77%
EY 7.54 12.34 9.14 50.79 15.63 43.09 72.25 -31.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.64 0.91 0.33 0.26 0.33 0.24 12.23%

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