[Y&G] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
21-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 79.68%
YoY- -11.41%
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 44,112 39,344 33,548 32,948 26,174 19,749 3,740 415.82%
PBT 2,276 2,498 1,818 896 -2,334 -1,910 -480 -
Tax -1,542 -1,549 -1,324 -1,560 -931 -430 338 -
NP 734 949 494 -664 -3,265 -2,341 -142 -
-
NP to SH 735 949 494 -664 -3,267 -2,341 -142 -
-
Tax Rate 67.75% 62.01% 72.83% 174.11% - - - -
Total Cost 43,378 38,394 33,054 33,612 29,439 22,090 3,882 397.62%
-
Net Worth 15,822 15,765 15,437 14,587 15,297 16,334 18,257 -9.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 15,822 15,765 15,437 14,587 15,297 16,334 18,257 -9.07%
NOSH 51,041 50,857 51,458 50,303 50,990 51,046 50,714 0.42%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.66% 2.41% 1.47% -2.02% -12.47% -11.86% -3.80% -
ROE 4.65% 6.02% 3.20% -4.55% -21.36% -14.33% -0.78% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 86.42 77.36 65.19 65.50 51.33 38.69 7.37 413.82%
EPS 1.44 1.87 0.96 -1.32 -6.40 -4.59 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.30 0.29 0.30 0.32 0.36 -9.46%
Adjusted Per Share Value based on latest NOSH - 50,303
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.19 18.01 15.36 15.08 11.98 9.04 1.71 416.18%
EPS 0.34 0.43 0.23 -0.30 -1.50 -1.07 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0724 0.0722 0.0707 0.0668 0.07 0.0748 0.0836 -9.11%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.34 0.25 0.20 0.10 0.17 0.38 0.46 -
P/RPS 0.39 0.32 0.31 0.15 0.33 0.98 6.24 -84.17%
P/EPS 23.61 13.39 20.83 -7.58 -2.65 -8.28 -164.29 -
EY 4.24 7.47 4.80 -13.20 -37.69 -12.07 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.81 0.67 0.34 0.57 1.19 1.28 -9.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 12/02/10 20/11/09 17/08/09 21/04/09 25/02/09 26/11/08 18/08/08 -
Price 0.35 0.25 0.20 0.11 0.35 0.17 0.17 -
P/RPS 0.40 0.32 0.31 0.17 0.68 0.44 2.31 -68.83%
P/EPS 24.31 13.39 20.83 -8.33 -5.46 -3.71 -60.71 -
EY 4.11 7.47 4.80 -12.00 -18.31 -26.98 -1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.81 0.67 0.38 1.17 0.53 0.47 79.18%

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