[YONGTAI] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 101.19%
YoY- 114.82%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 67,315 54,602 36,823 19,850 72,770 55,737 35,670 52.77%
PBT -7,961 359 113 289 -9,990 -2,889 -1,479 207.45%
Tax 23 -263 -157 -185 750 917 518 -87.48%
NP -7,938 96 -44 104 -9,240 -1,972 -961 309.15%
-
NP to SH -7,929 108 -35 111 -9,299 -2,512 -1,255 242.14%
-
Tax Rate - 73.26% 138.94% 64.01% - - - -
Total Cost 75,253 54,506 36,867 19,746 82,010 57,709 36,631 61.67%
-
Net Worth 23,662 31,199 30,333 30,921 31,695 44,541 46,110 -35.92%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 23,662 31,199 30,333 30,921 31,695 44,541 46,110 -35.92%
NOSH 40,106 39,999 38,888 39,642 40,121 40,127 40,095 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -11.79% 0.18% -0.12% 0.52% -12.70% -3.54% -2.69% -
ROE -33.51% 0.35% -0.12% 0.36% -29.34% -5.64% -2.72% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 167.84 136.51 94.69 50.07 181.38 138.90 88.96 52.74%
EPS -19.77 0.27 -0.09 0.28 -23.18 -6.26 -3.13 242.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.78 0.78 0.78 0.79 1.11 1.15 -35.93%
Adjusted Per Share Value based on latest NOSH - 39,642
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.80 14.44 9.74 5.25 19.25 14.74 9.43 52.79%
EPS -2.10 0.03 -0.01 0.03 -2.46 -0.66 -0.33 243.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0626 0.0825 0.0802 0.0818 0.0838 0.1178 0.1219 -35.89%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.73 0.335 0.38 0.34 0.29 0.25 0.28 -
P/RPS 0.43 0.25 0.40 0.68 0.16 0.18 0.31 24.40%
P/EPS -3.69 124.07 -422.22 121.43 -1.25 -3.99 -8.95 -44.63%
EY -27.08 0.81 -0.24 0.82 -79.92 -25.04 -11.18 80.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.43 0.49 0.44 0.37 0.23 0.24 199.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 26/02/13 28/11/12 30/08/12 30/05/12 28/02/12 -
Price 0.89 0.515 0.36 0.38 0.38 0.28 0.28 -
P/RPS 0.53 0.38 0.38 0.76 0.21 0.20 0.31 43.02%
P/EPS -4.50 190.74 -400.00 135.71 -1.64 -4.47 -8.95 -36.79%
EY -22.21 0.52 -0.25 0.74 -60.99 -22.36 -11.18 58.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.66 0.46 0.49 0.48 0.25 0.24 241.19%

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