[YONGTAI] YoY TTM Result on 30-Jun-2003 [#4]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -127.23%
YoY- -329.52%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 92,063 89,264 69,229 66,466 58,328 68,998 71,607 4.27%
PBT -19,659 429 628 -5,228 1,584 9,686 10,237 -
Tax -712 -950 -456 1,356 103 -2,328 -3,079 -21.64%
NP -20,371 -521 172 -3,872 1,687 7,358 7,158 -
-
NP to SH -20,523 -534 172 -3,872 1,687 7,280 7,158 -
-
Tax Rate - 221.45% 72.61% - -6.50% 24.03% 30.08% -
Total Cost 112,434 89,785 69,057 70,338 56,641 61,640 64,449 9.71%
-
Net Worth 49,340 65,826 66,191 66,221 40,041 73,048 68,295 -5.27%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 96 - - - 1,437 1,437 -
Div Payout % - 0.00% - - - 19.74% 20.09% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 49,340 65,826 66,191 66,221 40,041 73,048 68,295 -5.27%
NOSH 40,113 40,384 40,116 39,892 40,041 39,917 39,938 0.07%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -22.13% -0.58% 0.25% -5.83% 2.89% 10.66% 10.00% -
ROE -41.59% -0.81% 0.26% -5.85% 4.21% 9.97% 10.48% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 229.50 221.03 172.57 166.61 145.67 172.85 179.29 4.19%
EPS -51.16 -1.32 0.43 -9.71 4.21 18.24 17.92 -
DPS 0.00 0.24 0.00 0.00 0.00 3.60 3.60 -
NAPS 1.23 1.63 1.65 1.66 1.00 1.83 1.71 -5.34%
Adjusted Per Share Value based on latest NOSH - 39,892
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 21.47 20.82 16.15 15.50 13.60 16.09 16.70 4.27%
EPS -4.79 -0.12 0.04 -0.90 0.39 1.70 1.67 -
DPS 0.00 0.02 0.00 0.00 0.00 0.34 0.34 -
NAPS 0.1151 0.1535 0.1544 0.1545 0.0934 0.1704 0.1593 -5.27%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.38 0.69 1.18 1.18 1.63 1.59 3.20 -
P/RPS 0.17 0.31 0.68 0.71 1.12 0.92 1.78 -32.37%
P/EPS -0.74 -52.18 275.22 -12.16 38.69 8.72 17.85 -
EY -134.64 -1.92 0.36 -8.23 2.58 11.47 5.60 -
DY 0.00 0.35 0.00 0.00 0.00 2.26 1.13 -
P/NAPS 0.31 0.42 0.72 0.71 1.63 0.87 1.87 -25.87%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 29/08/05 27/08/04 28/08/03 28/08/02 28/08/01 28/08/00 -
Price 0.38 0.73 0.99 1.28 1.51 1.83 3.08 -
P/RPS 0.17 0.33 0.57 0.77 1.04 1.06 1.72 -31.99%
P/EPS -0.74 -55.21 230.90 -13.19 35.84 10.03 17.19 -
EY -134.64 -1.81 0.43 -7.58 2.79 9.97 5.82 -
DY 0.00 0.33 0.00 0.00 0.00 1.97 1.17 -
P/NAPS 0.31 0.45 0.60 0.77 1.51 1.00 1.80 -25.39%

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