[YOKO] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -0.63%
YoY- -57.53%
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 153,360 175,361 172,000 163,528 151,752 187,771 193,132 -14.26%
PBT -10,536 10,175 7,369 7,754 7,824 18,824 19,524 -
Tax 2,752 -2,737 -2,102 -2,196 -2,244 -5,322 -5,516 -
NP -7,784 7,438 5,266 5,558 5,580 13,502 14,008 -
-
NP to SH -7,640 7,588 5,424 5,720 5,756 13,648 14,294 -
-
Tax Rate - 26.90% 28.52% 28.32% 28.68% 28.27% 28.25% -
Total Cost 161,144 167,923 166,733 157,970 146,172 174,269 179,124 -6.81%
-
Net Worth 107,437 110,107 106,603 105,862 107,286 107,382 105,124 1.46%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 107,437 110,107 106,603 105,862 107,286 107,382 105,124 1.46%
NOSH 85,267 85,354 85,283 85,373 85,147 86,598 86,880 -1.24%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -5.08% 4.24% 3.06% 3.40% 3.68% 7.19% 7.25% -
ROE -7.11% 6.89% 5.09% 5.40% 5.37% 12.71% 13.60% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 179.86 205.45 201.68 191.55 178.22 216.83 222.30 -13.18%
EPS -8.96 8.89 6.36 6.70 6.76 15.76 16.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.29 1.25 1.24 1.26 1.24 1.21 2.73%
Adjusted Per Share Value based on latest NOSH - 85,089
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 179.86 205.66 201.72 191.78 177.97 220.21 226.50 -14.26%
EPS -8.96 8.90 6.36 6.71 6.75 16.01 16.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.2913 1.2502 1.2415 1.2582 1.2594 1.2329 1.46%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.70 1.48 1.27 1.29 1.21 1.21 1.21 -
P/RPS 0.95 0.72 0.63 0.67 0.68 0.56 0.54 45.78%
P/EPS -18.97 16.65 19.97 19.25 17.90 7.68 7.35 -
EY -5.27 6.01 5.01 5.19 5.59 13.02 13.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.15 1.02 1.04 0.96 0.98 1.00 22.17%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 20/11/14 21/08/14 12/05/14 17/02/14 21/11/13 -
Price 1.64 1.68 1.20 1.34 1.21 1.20 1.25 -
P/RPS 0.91 0.82 0.59 0.70 0.68 0.55 0.56 38.26%
P/EPS -18.30 18.90 18.87 20.00 17.90 7.61 7.60 -
EY -5.46 5.29 5.30 5.00 5.59 13.13 13.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.30 0.96 1.08 0.96 0.97 1.03 16.80%

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