[Y&G] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
15-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -119.15%
YoY- -14.64%
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 810 21,466 8,676 4,263 1,286 16,796 9,667 -80.88%
PBT -953 -4,321 -2,690 -2,381 -1,087 -5,267 1,246 -
Tax 0 0 0 0 1 264 -2,177 -
NP -953 -4,321 -2,690 -2,381 -1,086 -5,003 -931 1.57%
-
NP to SH -952 -4,319 -2,689 -2,380 -1,086 -5,003 -931 1.49%
-
Tax Rate - - - - - - 174.72% -
Total Cost 1,763 25,787 11,366 6,644 2,372 21,799 10,598 -69.78%
-
Net Worth 25,454 24,606 26,226 26,501 28,042 31,123 33,068 -16.02%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 25,454 24,606 26,226 26,501 28,042 31,123 33,068 -16.02%
NOSH 50,909 51,050 51,024 50,963 50,985 51,021 50,874 0.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -117.65% -20.13% -31.01% -55.85% -84.45% -29.79% -9.63% -
ROE -3.74% -17.55% -10.25% -8.98% -3.87% -16.07% -2.82% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.59 42.05 17.00 8.36 2.52 32.92 19.00 -80.89%
EPS -1.87 -8.39 -5.27 -4.67 -2.13 -10.00 -1.83 1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.482 0.514 0.52 0.55 0.61 0.65 -16.06%
Adjusted Per Share Value based on latest NOSH - 51,067
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.37 9.83 3.97 1.95 0.59 7.69 4.42 -80.89%
EPS -0.44 -1.98 -1.23 -1.09 -0.50 -2.29 -0.43 1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1165 0.1126 0.12 0.1213 0.1284 0.1425 0.1514 -16.04%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.61 0.63 0.65 0.43 0.49 0.45 0.30 -
P/RPS 38.34 1.50 3.82 5.14 19.43 1.37 1.58 739.79%
P/EPS -32.62 -7.45 -12.33 -9.21 -23.00 -4.59 -16.39 58.28%
EY -3.07 -13.43 -8.11 -10.86 -4.35 -21.79 -6.10 -36.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.31 1.26 0.83 0.89 0.74 0.46 91.71%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 02/12/05 15/08/05 26/05/05 21/02/05 04/11/04 -
Price 0.53 0.63 0.58 0.54 0.51 0.48 0.43 -
P/RPS 33.31 1.50 3.41 6.46 20.22 1.46 2.26 502.12%
P/EPS -28.34 -7.45 -11.01 -11.56 -23.94 -4.90 -23.50 13.31%
EY -3.53 -13.43 -9.09 -8.65 -4.18 -20.43 -4.26 -11.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.31 1.13 1.04 0.93 0.79 0.66 37.18%

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