[YONGTAI] QoQ Quarter Result on 30-Jun-2015 [#4]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 1948.0%
YoY- 218.18%
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 10,711 12,174 7,247 18,128 15,694 15,433 17,208 -27.07%
PBT 1,726 1,291 957 235 252 -437 3,117 -32.54%
Tax -1,109 -481 -1,081 6,421 73 -1,076 -859 18.54%
NP 617 810 -124 6,656 325 -1,513 2,258 -57.85%
-
NP to SH 617 810 -124 6,656 325 -1,513 2,258 -57.85%
-
Tax Rate 64.25% 37.26% 112.96% -2,732.34% -28.97% - 27.56% -
Total Cost 10,094 11,364 7,371 11,472 15,369 16,946 14,950 -23.01%
-
Net Worth 86,055 84,176 80,599 21,996 16,851 16,454 18,047 183.03%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 86,055 84,176 80,599 21,996 16,851 16,454 18,047 183.03%
NOSH 162,368 158,823 155,000 41,503 40,123 40,132 40,106 153.79%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.76% 6.65% -1.71% 36.72% 2.07% -9.80% 13.12% -
ROE 0.72% 0.96% -0.15% 30.26% 1.93% -9.20% 12.51% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.60 7.67 4.68 43.68 39.11 38.45 42.91 -71.26%
EPS 0.38 0.51 -0.08 16.04 0.81 -3.77 5.63 -83.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.53 0.52 0.53 0.42 0.41 0.45 11.51%
Adjusted Per Share Value based on latest NOSH - 41,503
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.75 4.26 2.54 6.34 5.49 5.40 6.02 -27.04%
EPS 0.22 0.28 -0.04 2.33 0.11 -0.53 0.79 -57.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3011 0.2945 0.282 0.077 0.059 0.0576 0.0631 183.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.835 0.745 0.55 0.465 0.595 0.75 1.08 -
P/RPS 12.66 9.72 11.76 1.06 1.52 1.95 2.52 193.04%
P/EPS 219.74 146.08 -687.50 2.90 73.46 -19.89 19.18 407.45%
EY 0.46 0.68 -0.15 34.49 1.36 -5.03 5.21 -80.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.41 1.06 0.88 1.42 1.83 2.40 -24.30%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 22/02/16 23/11/15 27/08/15 28/05/15 16/02/15 24/11/14 -
Price 0.895 0.81 0.775 0.46 0.635 0.63 1.05 -
P/RPS 13.57 10.57 16.58 1.05 1.62 1.64 2.45 212.72%
P/EPS 235.53 158.82 -968.75 2.87 78.40 -16.71 18.65 441.47%
EY 0.42 0.63 -0.10 34.86 1.28 -5.98 5.36 -81.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.53 1.49 0.87 1.51 1.54 2.33 -19.25%

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