[Y&G] QoQ Quarter Result on 31-Mar-2011 [#1]

Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 156.11%
YoY- -86.41%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 31,436 9,354 6,631 6,185 8,091 7,148 6,740 178.37%
PBT 6,907 708 345 314 -241 -721 245 820.67%
Tax -962 -196 -141 -135 -72 -100 -150 244.02%
NP 5,945 512 204 179 -313 -821 95 1464.39%
-
NP to SH 5,958 512 204 179 -319 -821 95 1466.66%
-
Tax Rate 13.93% 27.68% 40.87% 42.99% - - 61.22% -
Total Cost 25,491 8,842 6,427 6,006 8,404 7,969 6,645 144.45%
-
Net Worth 164,730 16,896 16,319 16,365 16,211 16,318 17,000 352.63%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 164,730 16,896 16,319 16,365 16,211 16,318 17,000 352.63%
NOSH 153,953 51,200 50,999 51,142 52,295 50,993 50,000 111.21%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 18.91% 5.47% 3.08% 2.89% -3.87% -11.49% 1.41% -
ROE 3.62% 3.03% 1.25% 1.09% -1.97% -5.03% 0.56% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.42 18.27 13.00 12.09 15.47 14.02 13.48 31.79%
EPS 3.87 1.00 0.40 0.35 -0.61 -1.61 0.19 641.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.33 0.32 0.32 0.31 0.32 0.34 114.30%
Adjusted Per Share Value based on latest NOSH - 51,142
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.39 4.28 3.04 2.83 3.70 3.27 3.08 178.68%
EPS 2.73 0.23 0.09 0.08 -0.15 -0.38 0.04 1557.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.754 0.0773 0.0747 0.0749 0.0742 0.0747 0.0778 352.68%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.75 0.16 0.19 0.15 0.16 0.15 0.30 -
P/RPS 3.67 0.88 1.46 1.24 1.03 1.07 2.23 39.26%
P/EPS 19.38 16.00 47.50 42.86 -26.23 -9.32 157.89 -75.20%
EY 5.16 6.25 2.11 2.33 -3.81 -10.73 0.63 304.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.48 0.59 0.47 0.52 0.47 0.88 -14.11%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 27/10/11 19/08/11 24/05/11 22/02/11 18/11/10 25/08/10 -
Price 0.68 0.125 0.145 0.20 0.15 0.45 0.17 -
P/RPS 3.33 0.68 1.12 1.65 0.97 3.21 1.26 90.81%
P/EPS 17.57 12.50 36.25 57.14 -24.59 -27.95 89.47 -66.11%
EY 5.69 8.00 2.76 1.75 -4.07 -3.58 1.12 194.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.38 0.45 0.63 0.48 1.41 0.50 17.83%

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