[Y&G] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -95.05%
YoY- 101.55%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 7,148 6,740 14,827 14,604 12,735 8,537 8,237 -9.01%
PBT -721 245 1,917 402 965 685 224 -
Tax -100 -150 -600 -380 -500 -272 -390 -59.60%
NP -821 95 1,317 22 465 413 -166 190.00%
-
NP to SH -821 95 1,317 23 465 413 -166 190.00%
-
Tax Rate - 61.22% 31.30% 94.53% 51.81% 39.71% 174.11% -
Total Cost 7,969 6,645 13,510 14,582 12,270 8,124 8,403 -3.47%
-
Net Worth 16,318 17,000 16,845 17,825 15,840 15,296 14,587 7.75%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 16,318 17,000 16,845 17,825 15,840 15,296 14,587 7.75%
NOSH 50,993 50,000 51,046 57,500 51,098 50,987 50,303 0.91%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -11.49% 1.41% 8.88% 0.15% 3.65% 4.84% -2.02% -
ROE -5.03% 0.56% 7.82% 0.13% 2.94% 2.70% -1.14% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.02 13.48 29.05 25.40 24.92 16.74 16.37 -9.80%
EPS -1.61 0.19 2.58 0.04 0.91 0.81 -0.33 187.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.34 0.33 0.31 0.31 0.30 0.29 6.77%
Adjusted Per Share Value based on latest NOSH - 57,500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.27 3.08 6.79 6.68 5.83 3.91 3.77 -9.04%
EPS -0.38 0.04 0.60 0.01 0.21 0.19 -0.08 182.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0747 0.0778 0.0771 0.0816 0.0725 0.07 0.0668 7.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.15 0.30 0.35 0.34 0.25 0.20 0.10 -
P/RPS 1.07 2.23 1.20 1.34 1.00 1.19 0.61 45.39%
P/EPS -9.32 157.89 13.57 850.00 27.47 24.69 -30.30 -54.40%
EY -10.73 0.63 7.37 0.12 3.64 4.05 -3.30 119.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.88 1.06 1.10 0.81 0.67 0.34 24.06%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 25/08/10 25/05/10 12/02/10 20/11/09 17/08/09 21/04/09 -
Price 0.45 0.17 0.21 0.35 0.25 0.20 0.11 -
P/RPS 3.21 1.26 0.72 1.38 1.00 1.19 0.67 183.92%
P/EPS -27.95 89.47 8.14 875.00 27.47 24.69 -33.33 -11.06%
EY -3.58 1.12 12.29 0.11 3.64 4.05 -3.00 12.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.50 0.64 1.13 0.81 0.67 0.38 139.48%

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