[YFG] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 12.84%
YoY- -252.44%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 64,009 65,336 63,208 97,034 79,560 84,294 62,788 1.29%
PBT -9,749 -2,216 -2,836 -4,366 -5,009 -4,348 -4,712 62.44%
Tax -94 -116 0 0 0 0 0 -
NP -9,844 -2,332 -2,836 -4,366 -5,009 -4,348 -4,712 63.49%
-
NP to SH -9,844 -2,332 -2,836 -4,366 -5,009 -4,348 -4,712 63.49%
-
Tax Rate - - - - - - - -
Total Cost 73,853 67,668 66,044 101,400 84,569 88,642 67,500 6.18%
-
Net Worth 24,963 21,349 22,312 22,961 24,238 23,591 24,656 0.82%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 24,963 21,349 22,312 22,961 24,238 23,591 24,656 0.82%
NOSH 407,900 402,068 417,058 404,259 403,978 402,592 406,206 0.27%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -15.38% -3.57% -4.49% -4.50% -6.30% -5.16% -7.50% -
ROE -39.43% -10.92% -12.71% -19.01% -20.67% -18.43% -19.11% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.69 16.25 15.16 24.00 19.69 20.94 15.46 0.99%
EPS -2.41 -0.58 -0.68 -1.08 -1.24 -1.08 -1.16 62.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0612 0.0531 0.0535 0.0568 0.06 0.0586 0.0607 0.54%
Adjusted Per Share Value based on latest NOSH - 405,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.51 10.73 10.38 15.93 13.06 13.84 10.31 1.29%
EPS -1.62 -0.38 -0.47 -0.72 -0.82 -0.71 -0.77 64.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.041 0.0351 0.0366 0.0377 0.0398 0.0387 0.0405 0.82%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.17 0.15 0.12 0.09 0.07 0.08 0.09 -
P/RPS 1.08 0.92 0.79 0.37 0.36 0.38 0.58 51.41%
P/EPS -7.04 -25.86 -17.65 -8.33 -5.65 -7.41 -7.76 -6.29%
EY -14.20 -3.87 -5.67 -12.00 -17.71 -13.50 -12.89 6.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.82 2.24 1.58 1.17 1.37 1.48 52.29%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 08/02/11 22/11/10 26/08/10 27/05/10 25/02/10 25/11/09 -
Price 0.19 0.19 0.14 0.12 0.06 0.08 0.08 -
P/RPS 1.21 1.17 0.92 0.50 0.30 0.38 0.52 75.68%
P/EPS -7.87 -32.76 -20.59 -11.11 -4.84 -7.41 -6.90 9.17%
EY -12.70 -3.05 -4.86 -9.00 -20.67 -13.50 -14.50 -8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 3.58 2.62 2.11 1.00 1.37 1.32 76.77%

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