[YONGTAI] QoQ Quarter Result on 30-Jun-2014 [#4]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -746.92%
YoY- 29.92%
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 15,694 15,433 17,208 10,829 16,777 17,624 13,105 12.78%
PBT 252 -437 3,117 -2,624 -464 -861 -297 -
Tax 73 -1,076 -859 -2,738 -202 43 -132 -
NP 325 -1,513 2,258 -5,362 -666 -818 -429 -
-
NP to SH 325 -1,513 2,258 -5,632 -665 -818 -428 -
-
Tax Rate -28.97% - 27.56% - - - - -
Total Cost 15,369 16,946 14,950 16,191 17,443 18,442 13,534 8.85%
-
Net Worth 16,851 16,454 18,047 15,649 21,231 22,454 23,199 -19.21%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 16,851 16,454 18,047 15,649 21,231 22,454 23,199 -19.21%
NOSH 40,123 40,132 40,106 40,127 40,060 40,098 39,999 0.20%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.07% -9.80% 13.12% -49.52% -3.97% -4.64% -3.27% -
ROE 1.93% -9.20% 12.51% -35.99% -3.13% -3.64% -1.84% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 39.11 38.45 42.91 26.99 41.88 43.95 32.76 12.54%
EPS 0.81 -3.77 5.63 -13.68 -1.66 -2.04 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.45 0.39 0.53 0.56 0.58 -19.37%
Adjusted Per Share Value based on latest NOSH - 40,127
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.49 5.40 6.02 3.79 5.87 6.17 4.59 12.69%
EPS 0.11 -0.53 0.79 -1.97 -0.23 -0.29 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.059 0.0576 0.0631 0.0548 0.0743 0.0786 0.0812 -19.19%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.595 0.75 1.08 1.16 1.01 0.90 0.92 -
P/RPS 1.52 1.95 2.52 4.30 2.41 2.05 2.81 -33.63%
P/EPS 73.46 -19.89 19.18 -8.26 -60.84 -44.12 -85.98 -
EY 1.36 -5.03 5.21 -12.10 -1.64 -2.27 -1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.83 2.40 2.97 1.91 1.61 1.59 -7.26%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 16/02/15 24/11/14 28/08/14 29/05/14 27/02/14 28/11/13 -
Price 0.635 0.63 1.05 1.22 1.04 0.885 0.96 -
P/RPS 1.62 1.64 2.45 4.52 2.48 2.01 2.93 -32.65%
P/EPS 78.40 -16.71 18.65 -8.69 -62.65 -43.38 -89.72 -
EY 1.28 -5.98 5.36 -11.50 -1.60 -2.31 -1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.54 2.33 3.13 1.96 1.58 1.66 -6.12%

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