[Y&G] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1241.66%
YoY- -96.06%
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,740 2,568 9,460 6,721 7,828 9,036 17,804 -64.69%
PBT -480 -596 -3,290 181 -18 1,032 -2,482 -66.59%
Tax 338 0 -514 0 0 0 0 -
NP -142 -596 -3,804 181 -18 1,032 -2,482 -85.17%
-
NP to SH -142 -596 -3,807 182 -16 1,028 -2,481 -85.17%
-
Tax Rate - - - 0.00% - 0.00% - -
Total Cost 3,882 3,164 13,264 6,540 7,846 8,004 20,286 -66.82%
-
Net Worth 18,257 18,496 18,380 24,355 17,200 226,159 21,950 -11.56%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 18,257 18,496 18,380 24,355 17,200 226,159 21,950 -11.56%
NOSH 50,714 51,379 51,057 50,740 40,000 513,999 51,046 -0.43%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -3.80% -23.21% -40.21% 2.70% -0.23% 11.42% -13.94% -
ROE -0.78% -3.22% -20.71% 0.75% -0.09% 0.45% -11.30% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.37 5.00 18.53 13.25 19.57 1.76 34.88 -64.55%
EPS -0.28 -1.16 -7.46 0.36 -0.04 0.20 -4.87 -85.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.48 0.43 0.44 0.43 -11.18%
Adjusted Per Share Value based on latest NOSH - 52,142
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.71 1.18 4.33 3.08 3.58 4.14 8.15 -64.72%
EPS -0.06 -0.27 -1.74 0.08 -0.01 0.47 -1.14 -85.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0836 0.0847 0.0841 0.1115 0.0787 1.0352 0.1005 -11.56%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.46 0.20 0.31 0.29 0.39 0.39 0.38 -
P/RPS 6.24 4.00 1.67 2.19 1.99 22.18 1.09 220.35%
P/EPS -164.29 -17.24 -4.16 80.56 -975.00 195.00 -7.82 662.79%
EY -0.61 -5.80 -24.05 1.24 -0.10 0.51 -12.79 -86.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.56 0.86 0.60 0.91 0.89 0.88 28.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 23/04/08 29/02/08 30/11/07 30/08/07 31/05/07 09/03/07 -
Price 0.17 0.40 0.38 0.37 0.32 0.39 0.38 -
P/RPS 2.31 8.00 2.05 2.79 1.64 22.18 1.09 65.06%
P/EPS -60.71 -34.48 -5.10 102.78 -800.00 195.00 -7.82 292.56%
EY -1.65 -2.90 -19.62 0.97 -0.13 0.51 -12.79 -74.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.11 1.06 0.77 0.74 0.89 0.88 -34.19%

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