[YFG] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -3.43%
YoY- 6.84%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 70,972 73,766 72,518 67,202 74,868 128,187 125,469 -31.57%
PBT -21,276 -30,715 -24,368 -17,250 -16,620 -27,159 -17,298 14.78%
Tax -720 -643 -572 -598 -372 -4,146 -5,010 -72.53%
NP -21,996 -31,358 -24,940 -17,848 -16,992 -31,305 -22,309 -0.93%
-
NP to SH -22,756 -31,310 -24,948 -17,860 -17,268 -31,084 -22,309 1.33%
-
Tax Rate - - - - - - - -
Total Cost 92,968 105,124 97,458 85,050 91,860 159,492 147,778 -26.55%
-
Net Worth 29,826 34,831 49,314 59,587 63,166 69,035 82,563 -49.24%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 29,826 34,831 49,314 59,587 63,166 69,035 82,563 -49.24%
NOSH 406,357 405,960 405,878 405,909 407,264 406,088 406,116 0.03%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -30.99% -42.51% -34.39% -26.56% -22.70% -24.42% -17.78% -
ROE -76.29% -89.89% -50.59% -29.97% -27.34% -45.03% -27.02% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.47 18.17 17.87 16.56 18.38 31.57 30.89 -31.58%
EPS -5.60 -7.71 -6.15 -4.40 -4.24 -7.66 -5.49 1.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0734 0.0858 0.1215 0.1468 0.1551 0.17 0.2033 -49.26%
Adjusted Per Share Value based on latest NOSH - 404,649
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.65 12.11 11.91 11.03 12.29 21.05 20.60 -31.58%
EPS -3.74 -5.14 -4.10 -2.93 -2.84 -5.10 -3.66 1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.0572 0.081 0.0978 0.1037 0.1133 0.1356 -49.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.12 0.15 0.16 0.15 0.16 0.21 0.23 -
P/RPS 0.69 0.83 0.90 0.91 0.87 0.67 0.74 -4.55%
P/EPS -2.14 -1.94 -2.60 -3.41 -3.77 -2.74 -4.19 -36.07%
EY -46.67 -51.42 -38.42 -29.33 -26.50 -36.45 -23.88 56.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.75 1.32 1.02 1.03 1.24 1.13 27.63%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 08/09/06 29/05/06 27/02/06 30/11/05 30/08/05 30/05/05 -
Price 0.12 0.12 0.16 0.17 0.15 0.17 0.19 -
P/RPS 0.69 0.66 0.90 1.03 0.82 0.54 0.61 8.55%
P/EPS -2.14 -1.56 -2.60 -3.86 -3.54 -2.22 -3.46 -27.38%
EY -46.67 -64.27 -38.42 -25.88 -28.27 -45.03 -28.91 37.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.40 1.32 1.16 0.97 1.00 0.93 45.31%

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