[Y&G] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.59%
YoY- 127.6%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 6,740 14,827 14,604 12,735 8,537 8,237 11,362 -29.46%
PBT 245 1,917 402 965 685 224 -883 -
Tax -150 -600 -380 -500 -272 -390 -608 -60.76%
NP 95 1,317 22 465 413 -166 -1,491 -
-
NP to SH 95 1,317 23 465 413 -166 -1,488 -
-
Tax Rate 61.22% 31.30% 94.53% 51.81% 39.71% 174.11% - -
Total Cost 6,645 13,510 14,582 12,270 8,124 8,403 12,853 -35.66%
-
Net Worth 17,000 16,845 17,825 15,840 15,296 14,587 15,287 7.35%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 17,000 16,845 17,825 15,840 15,296 14,587 15,287 7.35%
NOSH 50,000 51,046 57,500 51,098 50,987 50,303 50,958 -1.26%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.41% 8.88% 0.15% 3.65% 4.84% -2.02% -13.12% -
ROE 0.56% 7.82% 0.13% 2.94% 2.70% -1.14% -9.73% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.48 29.05 25.40 24.92 16.74 16.37 22.30 -28.57%
EPS 0.19 2.58 0.04 0.91 0.81 -0.33 -2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.31 0.31 0.30 0.29 0.30 8.72%
Adjusted Per Share Value based on latest NOSH - 51,098
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.08 6.79 6.68 5.83 3.91 3.77 5.20 -29.53%
EPS 0.04 0.60 0.01 0.21 0.19 -0.08 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0778 0.0771 0.0816 0.0725 0.07 0.0668 0.07 7.31%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.30 0.35 0.34 0.25 0.20 0.10 0.17 -
P/RPS 2.23 1.20 1.34 1.00 1.19 0.61 0.76 105.36%
P/EPS 157.89 13.57 850.00 27.47 24.69 -30.30 -5.82 -
EY 0.63 7.37 0.12 3.64 4.05 -3.30 -17.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.06 1.10 0.81 0.67 0.34 0.57 33.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 12/02/10 20/11/09 17/08/09 21/04/09 25/02/09 -
Price 0.17 0.21 0.35 0.25 0.20 0.11 0.35 -
P/RPS 1.26 0.72 1.38 1.00 1.19 0.67 1.57 -13.67%
P/EPS 89.47 8.14 875.00 27.47 24.69 -33.33 -11.99 -
EY 1.12 12.29 0.11 3.64 4.05 -3.00 -8.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 1.13 0.81 0.67 0.38 1.17 -43.35%

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