[Y&G] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -1548.83%
YoY- -1381.76%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 33,548 32,948 26,174 19,749 3,740 2,568 9,460 132.72%
PBT 1,818 896 -2,334 -1,910 -480 -596 -3,290 -
Tax -1,324 -1,560 -931 -430 338 0 -514 88.01%
NP 494 -664 -3,265 -2,341 -142 -596 -3,804 -
-
NP to SH 494 -664 -3,267 -2,341 -142 -596 -3,807 -
-
Tax Rate 72.83% 174.11% - - - - - -
Total Cost 33,054 33,612 29,439 22,090 3,882 3,164 13,264 83.91%
-
Net Worth 15,437 14,587 15,297 16,334 18,257 18,496 18,380 -10.99%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 15,437 14,587 15,297 16,334 18,257 18,496 18,380 -10.99%
NOSH 51,458 50,303 50,990 51,046 50,714 51,379 51,057 0.52%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.47% -2.02% -12.47% -11.86% -3.80% -23.21% -40.21% -
ROE 3.20% -4.55% -21.36% -14.33% -0.78% -3.22% -20.71% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 65.19 65.50 51.33 38.69 7.37 5.00 18.53 131.49%
EPS 0.96 -1.32 -6.40 -4.59 -0.28 -1.16 -7.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.29 0.30 0.32 0.36 0.36 0.36 -11.45%
Adjusted Per Share Value based on latest NOSH - 51,060
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.36 15.08 11.98 9.04 1.71 1.18 4.33 132.77%
EPS 0.23 -0.30 -1.50 -1.07 -0.06 -0.27 -1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0668 0.07 0.0748 0.0836 0.0847 0.0841 -10.93%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.20 0.10 0.17 0.38 0.46 0.20 0.31 -
P/RPS 0.31 0.15 0.33 0.98 6.24 4.00 1.67 -67.49%
P/EPS 20.83 -7.58 -2.65 -8.28 -164.29 -17.24 -4.16 -
EY 4.80 -13.20 -37.69 -12.07 -0.61 -5.80 -24.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.34 0.57 1.19 1.28 0.56 0.86 -15.34%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 21/04/09 25/02/09 26/11/08 18/08/08 23/04/08 29/02/08 -
Price 0.20 0.11 0.35 0.17 0.17 0.40 0.38 -
P/RPS 0.31 0.17 0.68 0.44 2.31 8.00 2.05 -71.64%
P/EPS 20.83 -8.33 -5.46 -3.71 -60.71 -34.48 -5.10 -
EY 4.80 -12.00 -18.31 -26.98 -1.65 -2.90 -19.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.38 1.17 0.53 0.47 1.11 1.06 -26.36%

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