[YOKO] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -150.68%
YoY- -150.03%
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 197,665 190,604 174,278 141,324 165,992 168,928 176,500 7.80%
PBT 12,634 7,448 -216 -4,852 9,044 12,329 15,542 -12.84%
Tax -4,510 -2,890 -370 1,204 -1,846 -2,582 -3,622 15.66%
NP 8,124 4,557 -586 -3,648 7,198 9,746 11,920 -22.46%
-
NP to SH 8,124 4,557 -586 -3,648 7,198 9,746 11,920 -22.46%
-
Tax Rate 35.70% 38.80% - - 20.41% 20.94% 23.30% -
Total Cost 189,541 186,046 174,864 144,972 158,794 159,181 164,580 9.82%
-
Net Worth 98,454 94,169 88,761 90,331 91,499 93,226 93,233 3.68%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,439 - - - - - - -
Div Payout % 30.03% - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 98,454 94,169 88,761 90,331 91,499 93,226 93,233 3.68%
NOSH 87,127 87,193 86,176 86,857 87,142 87,127 87,134 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.11% 2.39% -0.34% -2.58% 4.34% 5.77% 6.75% -
ROE 8.25% 4.84% -0.66% -4.04% 7.87% 10.45% 12.79% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 226.87 218.60 202.23 162.71 190.48 193.89 202.56 7.81%
EPS 9.33 5.23 -0.68 -4.20 8.26 11.19 13.68 -22.42%
DPS 2.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.08 1.03 1.04 1.05 1.07 1.07 3.68%
Adjusted Per Share Value based on latest NOSH - 86,857
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 231.82 223.54 204.39 165.74 194.67 198.11 206.99 7.80%
EPS 9.53 5.34 -0.69 -4.28 8.44 11.43 13.98 -22.45%
DPS 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1546 1.1044 1.041 1.0594 1.0731 1.0933 1.0934 3.68%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.56 0.56 0.62 0.62 0.69 0.67 0.69 -
P/RPS 0.25 0.26 0.31 0.38 0.36 0.35 0.34 -18.45%
P/EPS 6.01 10.71 -91.18 -14.76 8.35 5.99 5.04 12.39%
EY 16.65 9.33 -1.10 -6.77 11.97 16.70 19.83 -10.95%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.60 0.60 0.66 0.63 0.64 -15.11%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 08/11/12 10/08/12 26/04/12 23/02/12 08/11/11 11/08/11 -
Price 0.60 0.52 0.59 0.61 0.72 0.68 0.67 -
P/RPS 0.26 0.24 0.29 0.37 0.38 0.35 0.33 -14.63%
P/EPS 6.43 9.95 -86.76 -14.52 8.72 6.08 4.90 19.76%
EY 15.54 10.05 -1.15 -6.89 11.47 16.45 20.42 -16.57%
DY 4.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.57 0.59 0.69 0.64 0.63 -10.83%

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