[YFG] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Announcement Date
08-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -64.46%
YoY- 46.37%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 13,963 83,929 48,007 32,668 15,802 97,034 59,670 -61.99%
PBT 184 -11,974 -7,312 -1,108 -709 -4,366 -3,757 -
Tax 0 -300 -71 -58 0 0 0 -
NP 184 -12,274 -7,383 -1,166 -709 -4,366 -3,757 -
-
NP to SH 184 -12,274 -7,383 -1,166 -709 -4,366 -3,757 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 13,779 96,203 55,390 33,834 16,511 101,400 63,427 -63.82%
-
Net Worth 32,997 24,452 24,963 21,349 22,312 22,961 24,238 22.81%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 32,997 24,452 24,963 21,349 22,312 22,961 24,238 22.81%
NOSH 613,333 457,063 407,900 402,068 417,058 404,259 403,978 32.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.32% -14.62% -15.38% -3.57% -4.49% -4.50% -6.30% -
ROE 0.56% -50.19% -29.58% -5.46% -3.18% -19.01% -15.50% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.28 18.36 11.77 8.12 3.79 24.00 14.77 -71.19%
EPS 0.03 -2.68 -1.81 -0.29 -0.17 -1.08 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0538 0.0535 0.0612 0.0531 0.0535 0.0568 0.06 -7.00%
Adjusted Per Share Value based on latest NOSH - 413,636
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.29 13.78 7.88 5.36 2.59 15.93 9.80 -62.02%
EPS 0.03 -2.02 -1.21 -0.19 -0.12 -0.72 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0542 0.0401 0.041 0.0351 0.0366 0.0377 0.0398 22.83%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.14 0.18 0.17 0.15 0.12 0.09 0.07 -
P/RPS 6.15 0.98 1.44 1.85 3.17 0.37 0.47 454.41%
P/EPS 466.67 -6.70 -9.39 -51.72 -70.59 -8.33 -7.53 -
EY 0.21 -14.92 -10.65 -1.93 -1.42 -12.00 -13.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 3.36 2.78 2.82 2.24 1.58 1.17 70.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 31/10/11 26/08/11 18/05/11 08/02/11 22/11/10 26/08/10 27/05/10 -
Price 0.14 0.12 0.19 0.19 0.14 0.12 0.06 -
P/RPS 6.15 0.65 1.61 2.34 3.69 0.50 0.41 507.21%
P/EPS 466.67 -4.47 -10.50 -65.52 -82.35 -11.11 -6.45 -
EY 0.21 -22.38 -9.53 -1.53 -1.21 -9.00 -15.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.24 3.10 3.58 2.62 2.11 1.00 88.97%

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