[YOKO] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -22.63%
YoY- 49.79%
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 70,061 69,398 68,344 76,034 75,661 73,854 74,620 -4.11%
PBT 6,944 6,550 5,548 8,811 9,470 8,394 7,812 -7.54%
Tax -2,841 -2,944 -1,556 -3,528 -2,642 -2,424 24 -
NP 4,102 3,606 3,992 5,283 6,828 5,970 7,836 -35.02%
-
NP to SH 4,102 3,606 3,992 5,283 6,828 5,970 7,836 -35.02%
-
Tax Rate 40.91% 44.95% 28.05% 40.04% 27.90% 28.88% -0.31% -
Total Cost 65,958 65,792 64,352 70,751 68,833 67,884 66,784 -0.82%
-
Net Worth 39,601 38,395 37,623 36,830 38,813 36,619 35,852 6.84%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 39,601 38,395 37,623 36,830 38,813 36,619 35,852 6.84%
NOSH 19,800 19,791 19,801 19,801 19,802 19,794 19,807 -0.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.86% 5.20% 5.84% 6.95% 9.02% 8.08% 10.50% -
ROE 10.36% 9.39% 10.61% 14.34% 17.59% 16.30% 21.86% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 353.84 350.65 345.14 383.98 382.07 373.10 376.72 -4.08%
EPS 20.72 18.22 20.16 26.68 34.48 30.16 39.56 -34.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.94 1.90 1.86 1.96 1.85 1.81 6.87%
Adjusted Per Share Value based on latest NOSH - 19,756
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 82.17 81.39 80.15 89.17 88.73 86.61 87.51 -4.10%
EPS 4.81 4.23 4.68 6.20 8.01 7.00 9.19 -35.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4644 0.4503 0.4412 0.4319 0.4552 0.4295 0.4205 6.83%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.67 0.78 0.75 0.97 1.08 1.39 1.31 -
P/RPS 0.19 0.22 0.22 0.25 0.28 0.37 0.35 -33.42%
P/EPS 3.23 4.28 3.72 3.64 3.13 4.61 3.31 -1.61%
EY 30.93 23.36 26.88 27.51 31.93 21.70 30.20 1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.39 0.52 0.55 0.75 0.72 -39.33%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 28/08/01 29/05/01 23/02/01 29/11/00 28/08/00 25/05/00 -
Price 0.69 0.83 0.67 0.79 1.05 1.19 1.35 -
P/RPS 0.20 0.24 0.19 0.21 0.27 0.32 0.36 -32.39%
P/EPS 3.33 4.56 3.32 2.96 3.05 3.95 3.41 -1.56%
EY 30.03 21.95 30.09 33.77 32.84 25.34 29.30 1.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.35 0.42 0.54 0.64 0.75 -39.80%

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