[Y&G] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -103.11%
YoY- 99.41%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 642 9,460 5,041 3,914 2,259 17,804 11,097 -85.01%
PBT -149 -3,290 136 -9 258 -2,482 3,474 -
Tax 0 -514 0 0 0 0 0 -
NP -149 -3,804 136 -9 258 -2,482 3,474 -
-
NP to SH -149 -3,807 137 -8 257 -2,481 3,473 -
-
Tax Rate - - 0.00% - 0.00% - 0.00% -
Total Cost 791 13,264 4,905 3,923 2,001 20,286 7,623 -77.88%
-
Net Worth 18,496 18,380 24,355 17,200 226,159 21,950 28,049 -24.22%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 18,496 18,380 24,355 17,200 226,159 21,950 28,049 -24.22%
NOSH 51,379 51,057 50,740 40,000 513,999 51,046 50,998 0.49%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -23.21% -40.21% 2.70% -0.23% 11.42% -13.94% 31.31% -
ROE -0.81% -20.71% 0.56% -0.05% 0.11% -11.30% 12.38% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.25 18.53 9.93 9.79 0.44 34.88 21.76 -85.08%
EPS -0.29 -7.46 0.27 -0.02 0.05 -4.87 6.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.48 0.43 0.44 0.43 0.55 -24.59%
Adjusted Per Share Value based on latest NOSH - 51,153
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.29 4.33 2.31 1.79 1.03 8.15 5.08 -85.14%
EPS -0.07 -1.74 0.06 0.00 0.12 -1.14 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0847 0.0841 0.1115 0.0787 1.0352 0.1005 0.1284 -24.20%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.20 0.31 0.29 0.39 0.39 0.38 0.50 -
P/RPS 16.01 1.67 2.92 3.99 88.74 1.09 2.30 264.13%
P/EPS -68.97 -4.16 107.41 -1,950.00 780.00 -7.82 7.34 -
EY -1.45 -24.05 0.93 -0.05 0.13 -12.79 13.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.86 0.60 0.91 0.89 0.88 0.91 -27.62%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/04/08 29/02/08 30/11/07 30/08/07 31/05/07 09/03/07 30/11/06 -
Price 0.40 0.38 0.37 0.32 0.39 0.38 0.42 -
P/RPS 32.01 2.05 3.72 3.27 88.74 1.09 1.93 549.24%
P/EPS -137.93 -5.10 137.04 -1,600.00 780.00 -7.82 6.17 -
EY -0.72 -19.62 0.73 -0.06 0.13 -12.79 16.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.06 0.77 0.74 0.89 0.88 0.76 28.69%

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