[Y&G] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 77.96%
YoY- 12.34%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 17,804 11,097 810 810 21,466 8,676 4,263 158.66%
PBT -2,482 3,474 -1,361 -953 -4,321 -2,690 -2,381 2.80%
Tax 0 0 0 0 0 0 0 -
NP -2,482 3,474 -1,361 -953 -4,321 -2,690 -2,381 2.80%
-
NP to SH -2,481 3,473 -1,360 -952 -4,319 -2,689 -2,380 2.80%
-
Tax Rate - 0.00% - - - - - -
Total Cost 20,286 7,623 2,171 1,763 25,787 11,366 6,644 110.03%
-
Net Worth 21,950 28,049 23,430 25,454 24,606 26,226 26,501 -11.77%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 21,950 28,049 23,430 25,454 24,606 26,226 26,501 -11.77%
NOSH 51,046 50,998 50,936 50,909 51,050 51,024 50,963 0.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -13.94% 31.31% -168.02% -117.65% -20.13% -31.01% -55.85% -
ROE -11.30% 12.38% -5.80% -3.74% -17.55% -10.25% -8.98% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.88 21.76 1.59 1.59 42.05 17.00 8.36 158.49%
EPS -4.87 6.81 -2.67 -1.87 -8.39 -5.27 -4.67 2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.55 0.46 0.50 0.482 0.514 0.52 -11.86%
Adjusted Per Share Value based on latest NOSH - 50,909
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.15 5.08 0.37 0.37 9.83 3.97 1.95 158.79%
EPS -1.14 1.59 -0.62 -0.44 -1.98 -1.23 -1.09 3.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.1284 0.1072 0.1165 0.1126 0.12 0.1213 -11.75%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.38 0.50 0.64 0.61 0.63 0.65 0.43 -
P/RPS 1.09 2.30 40.25 38.34 1.50 3.82 5.14 -64.33%
P/EPS -7.82 7.34 -23.97 -32.62 -7.45 -12.33 -9.21 -10.30%
EY -12.79 13.62 -4.17 -3.07 -13.43 -8.11 -10.86 11.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 1.39 1.22 1.31 1.26 0.83 3.96%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 09/03/07 30/11/06 30/08/06 31/05/06 28/02/06 02/12/05 15/08/05 -
Price 0.38 0.42 0.49 0.53 0.63 0.58 0.54 -
P/RPS 1.09 1.93 30.81 33.31 1.50 3.41 6.46 -69.36%
P/EPS -7.82 6.17 -18.35 -28.34 -7.45 -11.01 -11.56 -22.88%
EY -12.79 16.21 -5.45 -3.53 -13.43 -9.09 -8.65 29.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 1.07 1.06 1.31 1.13 1.04 -10.51%

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