[Y&G] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1287.47%
YoY- 1669.16%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,655 2,259 6,530 10,287 0 810 12,790 -74.51%
PBT -267 258 -5,766 4,834 -408 -953 -1,593 -69.69%
Tax 0 0 0 0 0 0 0 -
NP -267 258 -5,766 4,834 -408 -953 -1,593 -69.69%
-
NP to SH -266 257 -5,765 4,833 -407 -952 -1,592 -69.76%
-
Tax Rate - 0.00% - 0.00% - - - -
Total Cost 1,922 2,001 12,296 5,453 408 1,763 14,383 -73.95%
-
Net Worth 21,996 226,159 22,294 28,069 23,402 25,454 26,533 -11.78%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 21,996 226,159 22,294 28,069 23,402 25,454 26,533 -11.78%
NOSH 51,153 513,999 51,017 51,034 50,874 50,909 51,025 0.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -16.13% 11.42% -88.30% 46.99% 0.00% -117.65% -12.46% -
ROE -1.21% 0.11% -25.86% 17.22% -1.74% -3.74% -6.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.24 0.44 12.80 20.16 0.00 1.59 25.07 -74.53%
EPS -0.52 0.05 -11.30 9.47 -0.80 -1.87 -3.12 -69.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.437 0.55 0.46 0.50 0.52 -11.93%
Adjusted Per Share Value based on latest NOSH - 51,034
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.76 1.03 2.99 4.71 0.00 0.37 5.85 -74.44%
EPS -0.12 0.12 -2.64 2.21 -0.19 -0.44 -0.73 -70.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 1.0352 0.102 0.1285 0.1071 0.1165 0.1214 -11.74%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.39 0.39 0.38 0.50 0.64 0.61 0.63 -
P/RPS 12.05 88.74 2.97 2.48 0.00 38.34 2.51 185.40%
P/EPS -75.00 780.00 -3.36 5.28 -80.00 -32.62 -20.19 140.43%
EY -1.33 0.13 -29.74 18.94 -1.25 -3.07 -4.95 -58.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 0.87 0.91 1.39 1.22 1.21 -17.34%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 09/03/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.32 0.39 0.38 0.42 0.49 0.53 0.63 -
P/RPS 9.89 88.74 2.97 2.08 0.00 33.31 2.51 150.09%
P/EPS -61.54 780.00 -3.36 4.44 -61.25 -28.34 -20.19 110.65%
EY -1.63 0.13 -29.74 22.55 -1.63 -3.53 -4.95 -52.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.89 0.87 0.76 1.07 1.06 1.21 -28.01%

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