[YOKO] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -41.05%
YoY- -414.98%
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 113,179 85,514 57,368 27,655 92,790 67,626 43,072 90.08%
PBT -6,188 -5,404 -757 -2,574 -3,022 621 558 -
Tax -25 -376 -193 -75 1,144 1,274 1,218 -
NP -6,213 -5,780 -950 -2,649 -1,878 1,895 1,776 -
-
NP to SH -6,182 -5,750 -920 -2,649 -1,878 1,895 1,776 -
-
Tax Rate - - - - - -205.15% -218.28% -
Total Cost 119,392 91,294 58,318 30,304 94,668 65,731 41,296 102.55%
-
Net Worth 42,694 42,689 48,834 47,054 50,109 53,582 54,847 -15.34%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 42,694 42,689 48,834 47,054 50,109 53,582 54,847 -15.34%
NOSH 43,565 43,560 43,601 43,569 43,573 43,563 43,529 0.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -5.49% -6.76% -1.66% -9.58% -2.02% 2.80% 4.12% -
ROE -14.48% -13.47% -1.88% -5.63% -3.75% 3.54% 3.24% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 259.79 196.31 131.57 63.47 212.95 155.24 98.95 89.97%
EPS -14.19 -13.20 -2.11 -6.08 -4.31 4.35 4.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 1.12 1.08 1.15 1.23 1.26 -15.38%
Adjusted Per Share Value based on latest NOSH - 43,569
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 132.73 100.29 67.28 32.43 108.82 79.31 50.51 90.09%
EPS -7.25 -6.74 -1.08 -3.11 -2.20 2.22 2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5007 0.5007 0.5727 0.5518 0.5877 0.6284 0.6432 -15.33%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.25 0.29 0.30 0.39 0.43 0.47 0.50 -
P/RPS 0.10 0.15 0.23 0.61 0.20 0.30 0.51 -66.14%
P/EPS -1.76 -2.20 -14.22 -6.41 -9.98 10.80 12.25 -
EY -56.76 -45.52 -7.03 -15.59 -10.02 9.26 8.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.27 0.36 0.37 0.38 0.40 -24.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 01/03/06 29/11/05 26/08/05 27/05/05 28/02/05 25/11/04 20/08/04 -
Price 0.25 0.25 0.26 0.30 0.46 0.46 0.46 -
P/RPS 0.10 0.13 0.20 0.47 0.22 0.30 0.46 -63.74%
P/EPS -1.76 -1.89 -12.32 -4.93 -10.67 10.57 11.27 -
EY -56.76 -52.80 -8.12 -20.27 -9.37 9.46 8.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.23 0.28 0.40 0.37 0.37 -20.90%

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