[YONGTAI] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 78.41%
YoY- -485.59%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 48,461 63,341 61,458 52,420 67,315 72,802 73,646 -24.40%
PBT -2,913 -2,162 -2,316 -1,188 -7,961 478 226 -
Tax -4,362 -388 -178 -528 23 -350 -314 480.67%
NP -7,275 -2,550 -2,494 -1,716 -7,938 128 -88 1813.13%
-
NP to SH -7,273 -2,548 -2,492 -1,712 -7,929 144 -70 2128.96%
-
Tax Rate - - - - - 73.22% 138.94% -
Total Cost 55,736 65,891 63,952 54,136 75,253 72,674 73,734 -17.06%
-
Net Worth 15,643 21,277 22,436 23,199 23,662 31,199 30,333 -35.76%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 15,643 21,277 22,436 23,199 23,662 31,199 30,333 -35.76%
NOSH 40,110 40,147 40,064 39,999 40,106 39,999 38,888 2.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -15.01% -4.03% -4.06% -3.27% -11.79% 0.18% -0.12% -
ROE -46.49% -11.97% -11.11% -7.38% -33.51% 0.46% -0.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 120.82 157.77 153.40 131.05 167.84 182.01 189.38 -25.95%
EPS -17.66 -6.35 -6.22 -4.28 -19.77 0.36 -0.18 2045.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.53 0.56 0.58 0.59 0.78 0.78 -37.08%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.30 14.77 14.34 12.23 15.70 16.98 17.18 -24.42%
EPS -1.70 -0.59 -0.58 -0.40 -1.85 0.03 -0.02 1849.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0496 0.0523 0.0541 0.0552 0.0728 0.0708 -35.78%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.16 1.01 0.90 0.92 0.73 0.335 0.38 -
P/RPS 0.96 0.64 0.59 0.70 0.43 0.18 0.20 185.37%
P/EPS -6.40 -15.91 -14.47 -21.50 -3.69 93.06 -211.11 -90.33%
EY -15.63 -6.28 -6.91 -4.65 -27.08 1.07 -0.47 940.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 1.91 1.61 1.59 1.24 0.43 0.49 233.53%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 28/11/13 28/08/13 30/05/13 26/02/13 -
Price 1.22 1.04 0.885 0.96 0.89 0.515 0.36 -
P/RPS 1.01 0.66 0.58 0.73 0.53 0.28 0.19 205.52%
P/EPS -6.73 -16.39 -14.23 -22.43 -4.50 143.06 -200.00 -89.64%
EY -14.86 -6.10 -7.03 -4.46 -22.21 0.70 -0.50 865.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 1.96 1.58 1.66 1.51 0.66 0.46 260.34%

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