[YOKO] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
11-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -13.46%
YoY- 83.02%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 170,341 179,036 173,889 202,230 135,864 114,576 107,086 8.03%
PBT 15,148 16,623 4,051 14,635 9,765 1,437 -4,337 -
Tax -3,133 -2,009 -2,440 -4,589 -4,299 -989 -267 50.71%
NP 12,015 14,614 1,611 10,046 5,466 448 -4,604 -
-
NP to SH 12,015 14,616 1,611 10,046 5,489 450 -4,583 -
-
Tax Rate 20.68% 12.09% 60.23% 31.36% 44.02% 68.82% - -
Total Cost 158,326 164,422 172,278 192,184 130,398 114,128 111,690 5.98%
-
Net Worth 93,191 43,538 61,450 63,181 54,502 49,242 48,777 11.38%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 93,191 43,538 61,450 63,181 54,502 49,242 48,777 11.38%
NOSH 87,094 43,538 43,581 43,573 43,601 43,577 43,551 12.23%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.05% 8.16% 0.93% 4.97% 4.02% 0.39% -4.30% -
ROE 12.89% 33.57% 2.62% 15.90% 10.07% 0.91% -9.40% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 195.58 411.21 399.00 464.11 311.60 262.93 245.88 -3.74%
EPS 13.80 33.57 3.70 23.06 12.59 1.03 -10.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.00 1.41 1.45 1.25 1.13 1.12 -0.75%
Adjusted Per Share Value based on latest NOSH - 43,573
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 199.77 209.97 203.93 237.17 159.34 134.37 125.59 8.03%
EPS 14.09 17.14 1.89 11.78 6.44 0.53 -5.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0929 0.5106 0.7207 0.741 0.6392 0.5775 0.5721 11.38%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.69 0.66 0.31 0.41 0.42 0.25 0.30 -
P/RPS 0.35 0.16 0.08 0.09 0.13 0.10 0.12 19.52%
P/EPS 5.00 1.97 8.39 1.78 3.34 24.21 -2.85 -
EY 19.99 50.86 11.92 56.23 29.97 4.13 -35.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.22 0.28 0.34 0.22 0.27 15.46%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 11/08/11 10/08/10 06/08/09 11/08/08 27/08/07 25/08/06 26/08/05 -
Price 0.67 0.72 0.38 0.41 0.40 0.23 0.26 -
P/RPS 0.34 0.18 0.10 0.09 0.13 0.09 0.11 20.68%
P/EPS 4.86 2.14 10.28 1.78 3.18 22.27 -2.47 -
EY 20.59 46.62 9.73 56.23 31.47 4.49 -40.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.27 0.28 0.32 0.20 0.23 18.27%

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