[YOKO] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 59.57%
YoY- 7.07%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 18,404 85,467 61,566 40,068 20,215 87,820 69,506 -58.73%
PBT 1,323 5,901 4,602 3,504 2,001 5,435 5,389 -60.75%
Tax -482 -2,839 -1,887 -1,294 -616 -1,977 -2,347 -65.15%
NP 841 3,062 2,715 2,210 1,385 3,458 3,042 -57.52%
-
NP to SH 841 3,062 2,715 2,210 1,385 3,458 3,042 -57.52%
-
Tax Rate 36.43% 48.11% 41.00% 36.93% 30.78% 36.38% 43.55% -
Total Cost 17,563 82,405 58,851 37,858 18,830 84,362 66,464 -58.78%
-
Net Worth 53,597 40,097 42,972 43,170 42,341 42,379 41,589 18.40%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 1,188 - -
Div Payout % - - - - - 34.36% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 53,597 40,097 42,972 43,170 42,341 42,379 41,589 18.40%
NOSH 43,575 33,138 19,803 19,802 19,785 19,803 19,804 69.08%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.57% 3.58% 4.41% 5.52% 6.85% 3.94% 4.38% -
ROE 1.57% 7.64% 6.32% 5.12% 3.27% 8.16% 7.31% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 42.24 257.91 310.89 202.33 102.17 443.45 350.96 -75.59%
EPS 1.93 9.24 13.71 11.16 7.00 10.33 15.36 -74.88%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.23 1.21 2.17 2.18 2.14 2.14 2.10 -29.97%
Adjusted Per Share Value based on latest NOSH - 19,784
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 21.58 100.23 72.20 46.99 23.71 102.99 81.51 -58.73%
EPS 0.99 3.59 3.18 2.59 1.62 4.06 3.57 -57.44%
DPS 0.00 0.00 0.00 0.00 0.00 1.39 0.00 -
NAPS 0.6286 0.4703 0.504 0.5063 0.4966 0.497 0.4878 18.40%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.52 0.54 0.69 0.58 0.65 0.68 0.67 -
P/RPS 1.23 0.21 0.22 0.29 0.64 0.15 0.19 246.95%
P/EPS 26.94 5.84 5.03 5.20 9.29 3.89 4.36 236.35%
EY 3.71 17.11 19.87 19.24 10.77 25.68 22.93 -70.27%
DY 0.00 0.00 0.00 0.00 0.00 8.82 0.00 -
P/NAPS 0.42 0.45 0.32 0.27 0.30 0.32 0.32 19.85%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 19/11/03 28/08/03 28/05/03 26/02/03 27/11/02 -
Price 0.43 0.57 0.64 0.61 0.57 0.69 0.68 -
P/RPS 1.02 0.22 0.21 0.30 0.56 0.16 0.19 206.28%
P/EPS 22.28 6.17 4.67 5.47 8.14 3.95 4.43 193.25%
EY 4.49 16.21 21.42 18.30 12.28 25.31 22.59 -65.90%
DY 0.00 0.00 0.00 0.00 0.00 8.70 0.00 -
P/NAPS 0.35 0.47 0.29 0.28 0.27 0.32 0.32 6.15%

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