[YOKO] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 27.17%
YoY- 28.24%
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 144,000 183,333 183,780 170,152 169,612 195,126 204,122 -20.77%
PBT 6,240 18,434 18,814 14,372 10,428 2,242 5,517 8.56%
Tax 1,132 -3,616 -3,480 -4,348 -2,544 -1,736 -2,337 -
NP 7,372 14,818 15,334 10,024 7,884 506 3,180 75.25%
-
NP to SH 7,372 14,820 15,336 10,026 7,884 507 3,181 75.21%
-
Tax Rate -18.14% 19.62% 18.50% 30.25% 24.40% 77.43% 42.36% -
Total Cost 136,628 168,515 168,445 160,128 161,728 194,620 200,942 -22.69%
-
Net Worth 73,197 35,722 67,940 61,410 58,432 56,444 58,450 16.19%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 73,197 35,722 67,940 61,410 58,432 56,444 58,450 16.19%
NOSH 43,569 43,564 43,551 43,553 43,606 43,418 43,619 -0.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.12% 8.08% 8.34% 5.89% 4.65% 0.26% 1.56% -
ROE 10.07% 41.49% 22.57% 16.33% 13.49% 0.90% 5.44% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 330.50 420.83 421.98 390.67 388.96 449.40 467.96 -20.71%
EPS 16.92 17.01 35.21 23.02 18.08 1.16 7.29 75.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 0.82 1.56 1.41 1.34 1.30 1.34 16.28%
Adjusted Per Share Value based on latest NOSH - 43,581
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 168.88 215.01 215.53 199.55 198.92 228.84 239.39 -20.77%
EPS 8.65 17.38 17.99 11.76 9.25 0.59 3.73 75.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8584 0.4189 0.7968 0.7202 0.6853 0.662 0.6855 16.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.68 0.57 0.43 0.31 0.29 0.29 0.39 -
P/RPS 0.21 0.14 0.10 0.08 0.07 0.06 0.08 90.40%
P/EPS 4.02 1.68 1.22 1.35 1.60 24.84 5.35 -17.36%
EY 24.88 59.68 81.89 74.26 62.34 4.03 18.70 20.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.70 0.28 0.22 0.22 0.22 0.29 23.93%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 07/05/10 25/02/10 12/11/09 06/08/09 11/05/09 12/02/09 04/11/08 -
Price 0.66 0.57 0.52 0.38 0.31 0.25 0.35 -
P/RPS 0.20 0.14 0.12 0.10 0.08 0.06 0.07 101.48%
P/EPS 3.90 1.68 1.48 1.65 1.71 21.41 4.80 -12.93%
EY 25.64 59.68 67.72 60.58 58.32 4.67 20.84 14.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.70 0.33 0.27 0.23 0.19 0.26 31.06%

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