[YONGTAI] QoQ Quarter Result on 30-Jun-2012 [#4]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -439.94%
YoY- -1446.01%
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 17,779 16,973 19,850 17,033 20,067 18,784 16,887 3.48%
PBT 246 -176 289 -7,101 -1,410 -562 -916 -
Tax -106 28 -185 -167 399 157 360 -
NP 140 -148 104 -7,268 -1,011 -405 -556 -
-
NP to SH 143 -146 111 -6,787 -1,257 -506 -749 -
-
Tax Rate 43.09% - 64.01% - - - - -
Total Cost 17,639 17,121 19,746 24,301 21,078 19,189 17,443 0.74%
-
Net Worth 30,983 31,633 30,921 31,274 44,577 46,182 46,462 -23.65%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 30,983 31,633 30,921 31,274 44,577 46,182 46,462 -23.65%
NOSH 39,722 40,555 39,642 40,094 40,159 40,158 40,053 -0.55%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.79% -0.87% 0.52% -42.67% -5.04% -2.16% -3.29% -
ROE 0.46% -0.46% 0.36% -21.70% -2.82% -1.10% -1.61% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 44.76 41.85 50.07 42.48 49.97 46.77 42.16 4.06%
EPS 0.36 -0.36 0.28 -16.92 -3.13 -1.26 -1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.78 0.78 1.11 1.15 1.16 -23.22%
Adjusted Per Share Value based on latest NOSH - 40,094
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.21 5.93 6.94 5.95 7.01 6.57 5.90 3.46%
EPS 0.05 -0.05 0.04 -2.37 -0.44 -0.18 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1083 0.1106 0.1081 0.1093 0.1558 0.1614 0.1624 -23.65%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.335 0.38 0.34 0.29 0.25 0.28 0.25 -
P/RPS 0.75 0.91 0.68 0.68 0.50 0.60 0.59 17.33%
P/EPS 93.06 -105.56 121.43 -1.71 -7.99 -22.22 -13.37 -
EY 1.07 -0.95 0.82 -58.37 -12.52 -4.50 -7.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.44 0.37 0.23 0.24 0.22 56.26%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 28/11/12 30/08/12 30/05/12 28/02/12 29/11/11 -
Price 0.515 0.36 0.38 0.38 0.28 0.28 0.29 -
P/RPS 1.15 0.86 0.76 0.89 0.56 0.60 0.69 40.52%
P/EPS 143.06 -100.00 135.71 -2.24 -8.95 -22.22 -15.51 -
EY 0.70 -1.00 0.74 -44.55 -11.18 -4.50 -6.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.46 0.49 0.49 0.25 0.24 0.25 90.90%

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