[YONGTAI] YoY TTM Result on 30-Jun-2012 [#4]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -215.11%
YoY- -2726.44%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 66,463 58,335 67,315 72,771 95,149 168,362 149,678 -12.64%
PBT 3,167 -4,246 -7,961 -9,989 -359 -2,321 -2,837 -
Tax 4,559 -3,029 23 749 1,233 -103 -430 -
NP 7,726 -7,275 -7,938 -9,240 874 -2,424 -3,267 -
-
NP to SH 7,726 -7,543 -7,929 -9,299 -329 -4,293 -5,137 -
-
Tax Rate -143.95% - - - - - - -
Total Cost 58,737 65,610 75,253 82,011 94,275 170,786 152,945 -14.73%
-
Net Worth 21,996 15,649 23,673 31,274 45,999 45,744 49,200 -12.55%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 21,996 15,649 23,673 31,274 45,999 45,744 49,200 -12.55%
NOSH 41,503 40,127 40,124 40,094 39,999 40,126 40,000 0.61%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.62% -12.47% -11.79% -12.70% 0.92% -1.44% -2.18% -
ROE 35.12% -48.20% -33.49% -29.73% -0.72% -9.38% -10.44% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 160.14 145.38 167.76 181.50 237.87 419.58 374.20 -13.18%
EPS 18.62 -18.80 -19.76 -23.19 -0.82 -10.70 -12.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.39 0.59 0.78 1.15 1.14 1.23 -13.08%
Adjusted Per Share Value based on latest NOSH - 40,094
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.50 13.61 15.70 16.97 22.19 39.27 34.91 -12.65%
EPS 1.80 -1.76 -1.85 -2.17 -0.08 -1.00 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0513 0.0365 0.0552 0.0729 0.1073 0.1067 0.1148 -12.55%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.465 1.16 0.73 0.29 0.305 0.23 0.20 -
P/RPS 0.29 0.80 0.44 0.16 0.13 0.05 0.05 34.02%
P/EPS 2.50 -6.17 -3.69 -1.25 -37.08 -2.15 -1.56 -
EY 40.03 -16.20 -27.07 -79.97 -2.70 -46.52 -64.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 2.97 1.24 0.37 0.27 0.20 0.16 32.84%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 28/08/13 30/08/12 25/08/11 26/08/10 27/08/09 -
Price 0.46 1.22 0.89 0.38 0.29 0.24 0.31 -
P/RPS 0.29 0.84 0.53 0.21 0.12 0.06 0.08 23.92%
P/EPS 2.47 -6.49 -4.50 -1.64 -35.26 -2.24 -2.41 -
EY 40.47 -15.41 -22.20 -61.03 -2.84 -44.58 -41.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 3.13 1.51 0.49 0.25 0.21 0.25 23.08%

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