[YSPSAH] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 112.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 19,482 74,960 54,124 35,826 17,145 70,369 51,876 -47.91%
PBT 2,789 11,579 7,574 5,703 2,734 11,151 8,068 -50.71%
Tax -820 -3,096 -2,274 -1,383 -702 -8,977 -8,070 -78.19%
NP 1,969 8,483 5,300 4,320 2,032 2,174 -2 -
-
NP to SH 1,969 8,483 5,300 4,320 2,032 8,300 6,124 -53.03%
-
Tax Rate 29.40% 26.74% 30.02% 24.25% 25.68% 80.50% 100.02% -
Total Cost 17,513 66,477 48,824 31,506 15,113 68,195 51,878 -51.48%
-
Net Worth 80,850 79,013 75,481 78,249 76,064 61,580 63,577 17.36%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 3,292 3,258 - - - - -
Div Payout % - 38.81% 61.48% - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 80,850 79,013 75,481 78,249 76,064 61,580 63,577 17.36%
NOSH 55,000 54,870 54,303 54,339 54,331 44,623 46,748 11.43%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.11% 11.32% 9.79% 12.06% 11.85% 3.09% 0.00% -
ROE 2.44% 10.74% 7.02% 5.52% 2.67% 13.48% 9.63% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 35.42 136.61 99.67 65.93 31.56 157.69 110.97 -53.26%
EPS 3.58 15.46 9.76 7.95 3.74 18.60 13.10 -57.85%
DPS 0.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.39 1.44 1.40 1.38 1.36 5.31%
Adjusted Per Share Value based on latest NOSH - 54,346
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.73 52.85 38.16 25.26 12.09 49.61 36.57 -47.92%
EPS 1.39 5.98 3.74 3.05 1.43 5.85 4.32 -53.01%
DPS 0.00 2.32 2.30 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.557 0.5321 0.5517 0.5362 0.4341 0.4482 17.36%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 1.38 1.69 1.98 2.09 2.38 0.00 0.00 -
P/RPS 3.90 1.24 1.99 3.17 7.54 0.00 0.00 -
P/EPS 38.55 10.93 20.29 26.29 63.64 0.00 0.00 -
EY 2.59 9.15 4.93 3.80 1.57 0.00 0.00 -
DY 0.00 3.55 3.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.17 1.42 1.45 1.70 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 09/05/05 17/02/05 28/10/04 11/08/04 13/05/04 26/02/04 07/01/04 -
Price 1.45 1.62 1.90 2.02 2.27 2.35 0.00 -
P/RPS 4.09 1.19 1.91 3.06 7.19 1.49 0.00 -
P/EPS 40.50 10.48 19.47 25.41 60.70 12.63 0.00 -
EY 2.47 9.54 5.14 3.94 1.65 7.91 0.00 -
DY 0.00 3.70 3.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.13 1.37 1.40 1.62 1.70 0.00 -

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