[YONGTAI] YoY Quarter Result on 30-Jun-2013 [#4]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -5720.28%
YoY- -18.42%
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,782 18,128 10,829 12,713 17,033 16,115 40,721 -36.03%
PBT 460 235 -2,624 -8,320 -7,101 -436 -1,889 -
Tax 1,904 6,421 -2,738 286 -167 -122 7 154.32%
NP 2,364 6,656 -5,362 -8,034 -7,268 -558 -1,882 -
-
NP to SH 2,364 6,656 -5,632 -8,037 -6,787 -439 -2,849 -
-
Tax Rate -413.91% -2,732.34% - - - - - -
Total Cost 418 11,472 16,191 20,747 24,301 16,673 42,603 -53.69%
-
Net Worth 88,295 21,996 15,649 23,673 31,274 45,999 45,744 11.57%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 88,295 21,996 15,649 23,673 31,274 45,999 45,744 11.57%
NOSH 160,536 41,503 40,127 40,124 40,094 39,999 40,126 25.96%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 84.97% 36.72% -49.52% -63.20% -42.67% -3.46% -4.62% -
ROE 2.68% 30.26% -35.99% -33.95% -21.70% -0.95% -6.23% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.73 43.68 26.99 31.68 42.48 40.29 101.48 -49.23%
EPS 1.48 16.04 -13.68 -20.03 -16.92 -1.09 -7.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.53 0.39 0.59 0.78 1.15 1.14 -11.42%
Adjusted Per Share Value based on latest NOSH - 40,124
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.65 4.23 2.53 2.97 3.97 3.76 9.50 -36.02%
EPS 0.55 1.55 -1.31 -1.87 -1.58 -0.10 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.206 0.0513 0.0365 0.0552 0.0729 0.1073 0.1067 11.57%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.98 0.465 1.16 0.73 0.29 0.305 0.23 -
P/RPS 56.55 1.06 4.30 2.30 0.68 0.76 0.23 150.08%
P/EPS 66.55 2.90 -8.26 -3.64 -1.71 -27.79 -3.24 -
EY 1.50 34.49 -12.10 -27.44 -58.37 -3.60 -30.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.88 2.97 1.24 0.37 0.27 0.20 43.90%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 28/08/13 30/08/12 25/08/11 26/08/10 -
Price 1.10 0.46 1.22 0.89 0.38 0.29 0.24 -
P/RPS 63.48 1.05 4.52 2.81 0.89 0.72 0.24 153.14%
P/EPS 74.70 2.87 -8.69 -4.44 -2.24 -26.42 -3.38 -
EY 1.34 34.86 -11.50 -22.51 -44.55 -3.78 -29.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.87 3.13 1.51 0.49 0.25 0.21 45.54%

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