[YONGTAI] QoQ Quarter Result on 30-Jun-2013 [#4]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -5720.28%
YoY- -18.42%
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 16,777 17,624 13,105 12,713 17,779 16,973 19,850 -10.61%
PBT -464 -861 -297 -8,320 246 -176 289 -
Tax -202 43 -132 286 -106 28 -185 6.04%
NP -666 -818 -429 -8,034 140 -148 104 -
-
NP to SH -665 -818 -428 -8,037 143 -146 111 -
-
Tax Rate - - - - 43.09% - 64.01% -
Total Cost 17,443 18,442 13,534 20,747 17,639 17,121 19,746 -7.94%
-
Net Worth 21,231 22,454 23,199 23,673 30,983 31,633 30,921 -22.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 21,231 22,454 23,199 23,673 30,983 31,633 30,921 -22.18%
NOSH 40,060 40,098 39,999 40,124 39,722 40,555 39,642 0.70%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -3.97% -4.64% -3.27% -63.20% 0.79% -0.87% 0.52% -
ROE -3.13% -3.64% -1.84% -33.95% 0.46% -0.46% 0.36% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 41.88 43.95 32.76 31.68 44.76 41.85 50.07 -11.23%
EPS -1.66 -2.04 -1.07 -20.03 0.36 -0.36 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.56 0.58 0.59 0.78 0.78 0.78 -22.72%
Adjusted Per Share Value based on latest NOSH - 40,124
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.86 6.16 4.58 4.44 6.21 5.93 6.94 -10.67%
EPS -0.23 -0.29 -0.15 -2.81 0.05 -0.05 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0742 0.0785 0.0811 0.0827 0.1083 0.1106 0.1081 -22.20%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.01 0.90 0.92 0.73 0.335 0.38 0.34 -
P/RPS 2.41 2.05 2.81 2.30 0.75 0.91 0.68 132.63%
P/EPS -60.84 -44.12 -85.98 -3.64 93.06 -105.56 121.43 -
EY -1.64 -2.27 -1.16 -27.44 1.07 -0.95 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.61 1.59 1.24 0.43 0.49 0.44 166.34%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 28/11/13 28/08/13 30/05/13 26/02/13 28/11/12 -
Price 1.04 0.885 0.96 0.89 0.515 0.36 0.38 -
P/RPS 2.48 2.01 2.93 2.81 1.15 0.86 0.76 120.15%
P/EPS -62.65 -43.38 -89.72 -4.44 143.06 -100.00 135.71 -
EY -1.60 -2.31 -1.11 -22.51 0.70 -1.00 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.58 1.66 1.51 0.66 0.46 0.49 152.19%

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