[YONGTAI] YoY Quarter Result on 30-Sep-2004 [#1]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -197.97%
YoY- 1.02%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 46,617 41,446 20,596 15,961 18,237 15,827 12,851 23.94%
PBT 1,024 -479 -1,027 -685 -979 569 693 6.72%
Tax -154 -65 -32 9 296 -193 -136 2.09%
NP 870 -544 -1,059 -676 -683 376 557 7.71%
-
NP to SH 423 -644 -1,095 -676 -683 376 557 -4.48%
-
Tax Rate 15.04% - - - - 33.92% 19.62% -
Total Cost 45,747 41,990 21,655 16,637 18,920 15,451 12,294 24.47%
-
Net Worth 51,565 49,999 64,200 65,199 65,504 74,000 73,205 -5.67%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 51,565 49,999 64,200 65,199 65,504 74,000 73,205 -5.67%
NOSH 40,285 39,999 40,125 39,999 39,941 40,000 39,785 0.20%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.87% -1.31% -5.14% -4.24% -3.75% 2.38% 4.33% -
ROE 0.82% -1.29% -1.71% -1.04% -1.04% 0.51% 0.76% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 115.72 103.62 51.33 39.90 45.66 39.57 32.30 23.68%
EPS 1.05 -1.61 -2.73 -1.69 -1.71 0.94 1.40 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.25 1.60 1.63 1.64 1.85 1.84 -5.86%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.87 9.67 4.80 3.72 4.25 3.69 3.00 23.92%
EPS 0.10 -0.15 -0.26 -0.16 -0.16 0.09 0.13 -4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.1166 0.1497 0.1521 0.1528 0.1726 0.1707 -5.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.31 0.36 0.70 1.00 1.21 1.22 1.79 -
P/RPS 0.27 0.35 1.36 2.51 2.65 3.08 5.54 -39.54%
P/EPS 29.52 -22.36 -25.65 -59.17 -70.76 129.79 127.86 -21.66%
EY 3.39 -4.47 -3.90 -1.69 -1.41 0.77 0.78 27.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.44 0.61 0.74 0.66 0.97 -20.75%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 29/11/06 30/11/05 26/11/04 28/11/03 28/11/02 28/11/01 -
Price 0.29 0.41 0.64 1.05 1.26 1.24 2.09 -
P/RPS 0.25 0.40 1.25 2.63 2.76 3.13 6.47 -41.84%
P/EPS 27.62 -25.47 -23.45 -62.13 -73.68 131.91 149.29 -24.50%
EY 3.62 -3.93 -4.26 -1.61 -1.36 0.76 0.67 32.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.40 0.64 0.77 0.67 1.14 -23.40%

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