[YOKO] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 13.77%
YoY- -39.91%
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 91,380 70,668 70,745 70,061 69,398 68,344 76,034 13.07%
PBT 7,290 6,360 6,329 6,944 6,550 5,548 8,811 -11.89%
Tax -3,162 -1,996 -2,698 -2,841 -2,944 -1,556 -3,528 -7.06%
NP 4,128 4,364 3,631 4,102 3,606 3,992 5,283 -15.20%
-
NP to SH 4,128 4,364 3,631 4,102 3,606 3,992 5,283 -15.20%
-
Tax Rate 43.37% 31.38% 42.63% 40.91% 44.95% 28.05% 40.04% -
Total Cost 87,252 66,304 67,114 65,958 65,792 64,352 70,751 15.04%
-
Net Worth 40,606 39,798 38,804 39,601 38,395 37,623 36,830 6.74%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 40,606 39,798 38,804 39,601 38,395 37,623 36,830 6.74%
NOSH 19,808 19,800 19,798 19,800 19,791 19,801 19,801 0.02%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 4.52% 6.18% 5.13% 5.86% 5.20% 5.84% 6.95% -
ROE 10.17% 10.97% 9.36% 10.36% 9.39% 10.61% 14.34% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 461.33 356.90 357.33 353.84 350.65 345.14 383.98 13.05%
EPS 20.84 22.04 18.34 20.72 18.22 20.16 26.68 -15.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.01 1.96 2.00 1.94 1.90 1.86 6.71%
Adjusted Per Share Value based on latest NOSH - 19,813
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 107.17 82.88 82.97 82.17 81.39 80.15 89.17 13.07%
EPS 4.84 5.12 4.26 4.81 4.23 4.68 6.20 -15.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4762 0.4667 0.4551 0.4644 0.4503 0.4412 0.4319 6.74%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.72 0.78 0.75 0.67 0.78 0.75 0.97 -
P/RPS 0.16 0.22 0.21 0.19 0.22 0.22 0.25 -25.79%
P/EPS 3.45 3.54 4.09 3.23 4.28 3.72 3.64 -3.52%
EY 28.94 28.26 24.45 30.93 23.36 26.88 27.51 3.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.38 0.34 0.40 0.39 0.52 -23.25%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 29/05/02 03/04/02 29/11/01 28/08/01 29/05/01 23/02/01 -
Price 0.75 0.75 0.77 0.69 0.83 0.67 0.79 -
P/RPS 0.16 0.21 0.22 0.20 0.24 0.19 0.21 -16.62%
P/EPS 3.60 3.40 4.20 3.33 4.56 3.32 2.96 13.98%
EY 27.79 29.39 23.82 30.03 21.95 30.09 33.77 -12.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.39 0.35 0.43 0.35 0.42 -8.12%

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