[Y&G] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 154.89%
YoY- -96.98%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,228 642 4,419 1,127 1,655 2,259 6,530 -67.20%
PBT -91 -149 -3,433 145 -267 258 -5,766 -93.72%
Tax 169 0 -514 0 0 0 0 -
NP 78 -149 -3,947 145 -267 258 -5,766 -
-
NP to SH 78 -149 -3,951 146 -266 257 -5,765 -
-
Tax Rate - - - 0.00% - 0.00% - -
Total Cost 1,150 791 8,366 982 1,922 2,001 12,296 -79.42%
-
Net Worth 18,719 18,496 18,376 25,028 21,996 226,159 22,294 -11.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 18,719 18,496 18,376 25,028 21,996 226,159 22,294 -11.00%
NOSH 51,999 51,379 51,046 52,142 51,153 513,999 51,017 1.28%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.35% -23.21% -89.32% 12.87% -16.13% 11.42% -88.30% -
ROE 0.42% -0.81% -21.50% 0.58% -1.21% 0.11% -25.86% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.36 1.25 8.66 2.16 3.24 0.44 12.80 -67.63%
EPS 0.15 -0.29 -7.74 0.28 -0.52 0.05 -11.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.36 0.48 0.43 0.44 0.437 -12.13%
Adjusted Per Share Value based on latest NOSH - 52,142
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.56 0.29 2.02 0.52 0.76 1.03 2.99 -67.29%
EPS 0.04 -0.07 -1.81 0.07 -0.12 0.12 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0857 0.0847 0.0841 0.1146 0.1007 1.0352 0.102 -10.96%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.46 0.20 0.31 0.29 0.39 0.39 0.38 -
P/RPS 19.48 16.01 3.58 13.42 12.05 88.74 2.97 250.79%
P/EPS 306.67 -68.97 -4.01 103.57 -75.00 780.00 -3.36 -
EY 0.33 -1.45 -24.97 0.97 -1.33 0.13 -29.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.56 0.86 0.60 0.91 0.89 0.87 29.38%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 23/04/08 29/02/08 30/11/07 30/08/07 31/05/07 09/03/07 -
Price 0.17 0.40 0.38 0.37 0.32 0.39 0.38 -
P/RPS 7.20 32.01 4.39 17.12 9.89 88.74 2.97 80.55%
P/EPS 113.33 -137.93 -4.91 132.14 -61.54 780.00 -3.36 -
EY 0.88 -0.72 -20.37 0.76 -1.63 0.13 -29.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.11 1.06 0.77 0.74 0.89 0.87 -33.69%

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