[YONGTAI] YoY TTM 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- 4.07%
YoY- 103.63%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 167,461 112,913 93,899 66,953 68,876 61,304 64,893 17.10%
PBT -1,060 -19,111 87 922 -6,776 1,460 8,871 -
Tax -662 -745 -991 -743 1,845 46 -2,069 -17.29%
NP -1,722 -19,856 -904 179 -4,931 1,506 6,802 -
-
NP to SH -2,775 -20,072 -953 179 -4,931 1,506 6,724 -
-
Tax Rate - - 1,139.08% 80.59% - -3.15% 23.32% -
Total Cost 169,183 132,769 94,803 66,774 73,807 59,798 58,091 19.49%
-
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 - - 96 - - - 1,437 -
Div Payout % - - 0.00% - - - 21.37% -
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 -1.03% -17.59% -0.96% 0.27% -7.16% 2.46% 10.48% -
ROE -5.38% -40.14% -1.48% 0.27% -7.53% 2.04% 9.19% -
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 415.68 282.28 234.01 167.38 172.44 153.26 163.11 16.86%
EPS -6.89 -50.18 -2.38 0.45 -12.35 3.77 16.90 -
DPS 0.00 0.00 0.24 0.00 0.00 0.00 3.60 -
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 39.06 26.34 21.90 15.62 16.07 14.30 15.14 17.10%
EPS -0.65 -4.68 -0.22 0.04 -1.15 0.35 1.57 -
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.34 -
NAPS 0.1203 0.1166 0.1498 0.1521 0.1528 0.1726 0.1708 -5.67%
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 0.07 0.13 0.30 0.60 0.70 0.80 1.10 -36.80%
P/EPS -4.50 -0.72 -29.47 223.46 -9.80 32.40 10.59 -
EY -22.22 -139.39 -3.39 0.45 -10.20 3.09 9.44 -
DY 0.00 0.00 0.34 0.00 0.00 0.00 2.01 -
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 0.07 0.15 0.27 0.63 0.73 0.81 1.28 -38.37%
P/EPS -4.21 -0.82 -26.95 234.64 -10.21 32.93 12.37 -
EY -23.75 -122.39 -3.71 0.43 -9.80 3.04 8.09 -
DY 0.00 0.00 0.38 0.00 0.00 0.00 1.72 -
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