[YSPSAH] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 143.76%
YoY- -48.86%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 23,685 93,595 65,821 42,546 20,419 86,381 61,632 -47.17%
PBT 3,881 14,103 8,829 5,845 2,579 17,860 13,849 -57.20%
Tax -851 -3,459 -2,232 -1,333 -728 -3,259 -2,001 -43.47%
NP 3,030 10,644 6,597 4,512 1,851 14,601 11,848 -59.74%
-
NP to SH 3,055 10,644 6,597 4,512 1,851 14,601 11,848 -59.52%
-
Tax Rate 21.93% 24.53% 25.28% 22.81% 28.23% 18.25% 14.45% -
Total Cost 20,655 82,951 59,224 38,034 18,568 71,780 49,784 -44.40%
-
Net Worth 101,833 98,518 94,528 101,819 89,525 87,739 85,320 12.53%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 101,833 98,518 94,528 101,819 89,525 87,739 85,320 12.53%
NOSH 66,557 66,566 66,569 66,548 60,490 60,509 60,510 6.56%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.79% 11.37% 10.02% 10.60% 9.07% 16.90% 19.22% -
ROE 3.00% 10.80% 6.98% 4.43% 2.07% 16.64% 13.89% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.59 140.60 98.88 63.93 33.76 142.76 101.85 -50.42%
EPS 4.59 15.99 9.91 6.78 3.06 24.13 19.58 -62.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.48 1.42 1.53 1.48 1.45 1.41 5.60%
Adjusted Per Share Value based on latest NOSH - 66,525
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 16.70 65.98 46.40 29.99 14.40 60.90 43.45 -47.16%
EPS 2.15 7.50 4.65 3.18 1.30 10.29 8.35 -59.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7179 0.6946 0.6664 0.7178 0.6312 0.6186 0.6015 12.52%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.03 1.05 1.11 1.34 1.44 1.37 1.35 -
P/RPS 2.89 0.75 1.12 2.10 4.27 0.96 1.33 67.84%
P/EPS 22.44 6.57 11.20 19.76 47.06 5.68 6.89 119.87%
EY 4.46 15.23 8.93 5.06 2.12 17.61 14.50 -54.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.78 0.88 0.97 0.94 0.96 -21.33%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 10/05/07 28/02/07 14/11/06 30/08/06 26/05/06 13/03/06 13/12/05 -
Price 1.08 1.07 1.12 1.12 1.33 1.42 1.30 -
P/RPS 3.03 0.76 1.13 1.75 3.94 0.99 1.28 77.71%
P/EPS 23.53 6.69 11.30 16.52 43.46 5.88 6.64 132.61%
EY 4.25 14.94 8.85 6.05 2.30 16.99 15.06 -57.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.79 0.73 0.90 0.98 0.92 -15.87%

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