[Y&G] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
09-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -171.44%
YoY- 42.56%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 5,041 3,914 2,259 17,804 11,097 810 810 237.96%
PBT 136 -9 258 -2,482 3,474 -1,361 -953 -
Tax 0 0 0 0 0 0 0 -
NP 136 -9 258 -2,482 3,474 -1,361 -953 -
-
NP to SH 137 -8 257 -2,481 3,473 -1,360 -952 -
-
Tax Rate 0.00% - 0.00% - 0.00% - - -
Total Cost 4,905 3,923 2,001 20,286 7,623 2,171 1,763 97.69%
-
Net Worth 24,355 17,200 226,159 21,950 28,049 23,430 25,454 -2.89%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 24,355 17,200 226,159 21,950 28,049 23,430 25,454 -2.89%
NOSH 50,740 40,000 513,999 51,046 50,998 50,936 50,909 -0.22%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.70% -0.23% 11.42% -13.94% 31.31% -168.02% -117.65% -
ROE 0.56% -0.05% 0.11% -11.30% 12.38% -5.80% -3.74% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.93 9.79 0.44 34.88 21.76 1.59 1.59 238.75%
EPS 0.27 -0.02 0.05 -4.87 6.81 -2.67 -1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.43 0.44 0.43 0.55 0.46 0.50 -2.68%
Adjusted Per Share Value based on latest NOSH - 51,017
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.31 1.79 1.03 8.15 5.08 0.37 0.37 238.68%
EPS 0.06 0.00 0.12 -1.14 1.59 -0.62 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.0787 1.0352 0.1005 0.1284 0.1072 0.1165 -2.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.29 0.39 0.39 0.38 0.50 0.64 0.61 -
P/RPS 2.92 3.99 88.74 1.09 2.30 40.25 38.34 -82.00%
P/EPS 107.41 -1,950.00 780.00 -7.82 7.34 -23.97 -32.62 -
EY 0.93 -0.05 0.13 -12.79 13.62 -4.17 -3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.91 0.89 0.88 0.91 1.39 1.22 -37.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 09/03/07 30/11/06 30/08/06 31/05/06 -
Price 0.37 0.32 0.39 0.38 0.42 0.49 0.53 -
P/RPS 3.72 3.27 88.74 1.09 1.93 30.81 33.31 -76.77%
P/EPS 137.04 -1,600.00 780.00 -7.82 6.17 -18.35 -28.34 -
EY 0.73 -0.06 0.13 -12.79 16.21 -5.45 -3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.89 0.88 0.76 1.07 1.06 -19.17%

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