[Y&G] QoQ Quarter Result on 31-Mar-2009 [#1]

Announcement Date
21-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 88.84%
YoY- -11.41%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 14,604 12,735 8,537 8,237 11,362 12,942 1,228 418.66%
PBT 402 965 685 224 -883 -1,193 -91 -
Tax -380 -500 -272 -390 -608 -492 169 -
NP 22 465 413 -166 -1,491 -1,685 78 -56.89%
-
NP to SH 23 465 413 -166 -1,488 -1,685 78 -55.59%
-
Tax Rate 94.53% 51.81% 39.71% 174.11% - - - -
Total Cost 14,582 12,270 8,124 8,403 12,853 14,627 1,150 441.25%
-
Net Worth 17,825 15,840 15,296 14,587 15,287 16,339 18,719 -3.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 17,825 15,840 15,296 14,587 15,287 16,339 18,719 -3.20%
NOSH 57,500 51,098 50,987 50,303 50,958 51,060 51,999 6.91%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.15% 3.65% 4.84% -2.02% -13.12% -13.02% 6.35% -
ROE 0.13% 2.94% 2.70% -1.14% -9.73% -10.31% 0.42% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.40 24.92 16.74 16.37 22.30 25.35 2.36 385.36%
EPS 0.04 0.91 0.81 -0.33 -2.92 -3.30 0.15 -58.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.30 0.29 0.30 0.32 0.36 -9.46%
Adjusted Per Share Value based on latest NOSH - 50,303
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.68 5.83 3.91 3.77 5.20 5.92 0.56 419.71%
EPS 0.01 0.21 0.19 -0.08 -0.68 -0.77 0.04 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0816 0.0725 0.07 0.0668 0.07 0.0748 0.0857 -3.20%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.34 0.25 0.20 0.10 0.17 0.38 0.46 -
P/RPS 1.34 1.00 1.19 0.61 0.76 1.50 19.48 -83.12%
P/EPS 850.00 27.47 24.69 -30.30 -5.82 -11.52 306.67 96.95%
EY 0.12 3.64 4.05 -3.30 -17.18 -8.68 0.33 -48.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.81 0.67 0.34 0.57 1.19 1.28 -9.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 12/02/10 20/11/09 17/08/09 21/04/09 25/02/09 26/11/08 18/08/08 -
Price 0.35 0.25 0.20 0.11 0.35 0.17 0.17 -
P/RPS 1.38 1.00 1.19 0.67 1.57 0.67 7.20 -66.65%
P/EPS 875.00 27.47 24.69 -33.33 -11.99 -5.15 113.33 289.18%
EY 0.11 3.64 4.05 -3.00 -8.34 -19.41 0.88 -74.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.81 0.67 0.38 1.17 0.53 0.47 79.18%

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