[Y&G] QoQ Cumulative 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- -146.94%
YoY- -115.86%
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 3,785 1,879 22,194 22,013 17,290 7,853 24,649 -71.42%
PBT -3,242 -1,854 -14,280 -4,205 -1,991 -1,028 23,335 -
Tax 3,242 1,854 14,280 4,205 1,991 1,028 -1,896 -
NP 0 0 0 0 0 0 21,439 -
-
NP to SH -3,242 -1,854 -13,776 -3,714 -1,504 -426 21,439 -
-
Tax Rate - - - - - - 8.13% -
Total Cost 3,785 1,879 22,194 22,013 17,290 7,853 3,210 11.64%
-
Net Worth 45,367 46,859 50,493 60,709 62,950 64,070 65,615 -21.86%
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 45,367 46,859 50,493 60,709 62,950 64,070 65,615 -21.86%
NOSH 50,974 50,934 51,003 51,016 34,027 34,080 33,997 31.09%
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 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 86.98% -
ROE -7.15% -3.96% -27.28% -6.12% -2.39% -0.66% 32.67% -
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 7.43 3.69 43.51 43.15 50.81 23.04 72.50 -78.19%
EPS -6.36 -3.64 -27.01 -7.28 -4.42 -1.25 63.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.92 0.99 1.19 1.85 1.88 1.93 -40.39%
Adjusted Per Share Value based on latest NOSH - 51,039
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1.73 0.86 10.16 10.08 7.91 3.59 11.28 -71.44%
EPS -1.48 -0.85 -6.31 -1.70 -0.69 -0.19 9.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2077 0.2145 0.2311 0.2779 0.2881 0.2933 0.3003 -21.84%
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 0.70 0.80 1.07 0.81 1.53 1.40 2.45 -
P/RPS 9.43 21.69 2.46 1.88 3.01 6.08 3.38 98.55%
P/EPS -11.01 -21.98 -3.96 -11.13 -34.62 -112.00 3.89 -
EY -9.09 -4.55 -25.24 -8.99 -2.89 -0.89 25.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.87 1.08 0.68 0.83 0.74 1.27 -27.19%
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 23/08/02 28/05/02 28/02/02 29/11/01 30/08/01 29/08/01 28/02/01 -
Price 0.56 0.70 0.96 1.07 1.70 1.74 1.75 -
P/RPS 7.54 18.97 2.21 2.48 3.35 7.55 2.41 114.35%
P/EPS -8.81 -19.23 -3.55 -14.70 -38.46 -139.20 2.78 -
EY -11.36 -5.20 -28.14 -6.80 -2.60 -0.72 36.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.76 0.97 0.90 0.92 0.93 0.91 -21.79%

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