[YFG] QoQ Quarter Result on 31-Mar-2008 [#3]

Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 54.84%
YoY- -3.77%
Quarter Report
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 35,402 19,529 25,568 43,887 26,386 34,835 48,451 -18.79%
PBT 3,487 -539 -711 -1,596 -3,162 2,503 1,677 62.54%
Tax -718 0 -12 -158 -197 -328 -89 299.70%
NP 2,769 -539 -723 -1,754 -3,359 2,175 1,588 44.62%
-
NP to SH 2,769 -539 -645 -1,515 -3,355 2,010 1,535 47.92%
-
Tax Rate 20.59% - - - - 13.10% 5.31% -
Total Cost 32,633 20,068 26,291 45,641 29,745 32,660 46,863 -21.35%
-
Net Worth 25,328 22,928 22,857 20,436 22,070 25,326 23,481 5.15%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 25,328 22,928 22,857 20,436 22,070 25,326 23,481 5.15%
NOSH 407,205 414,615 403,125 401,499 404,216 402,000 402,777 0.72%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.82% -2.76% -2.83% -4.00% -12.73% 6.24% 3.28% -
ROE 10.93% -2.35% -2.82% -7.41% -15.20% 7.94% 6.54% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.69 4.71 6.34 10.93 6.53 8.67 12.03 -19.41%
EPS 0.68 -0.13 -0.16 -0.37 -0.83 0.50 0.38 47.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0622 0.0553 0.0567 0.0509 0.0546 0.063 0.0583 4.39%
Adjusted Per Share Value based on latest NOSH - 401,499
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.81 3.21 4.20 7.21 4.33 5.72 7.95 -18.78%
EPS 0.45 -0.09 -0.11 -0.25 -0.55 0.33 0.25 47.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0416 0.0376 0.0375 0.0336 0.0362 0.0416 0.0386 5.09%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.09 0.07 0.04 0.08 0.12 0.12 0.14 -
P/RPS 1.04 1.49 0.63 0.73 1.84 1.38 1.16 -6.99%
P/EPS 13.24 -53.85 -25.00 -21.20 -14.46 24.00 36.74 -49.20%
EY 7.56 -1.86 -4.00 -4.72 -6.92 4.17 2.72 97.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.27 0.71 1.57 2.20 1.90 2.40 -28.42%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 29/08/08 28/05/08 27/02/08 28/11/07 03/09/07 -
Price 0.06 0.08 0.09 0.06 0.09 0.11 0.12 -
P/RPS 0.69 1.70 1.42 0.55 1.38 1.27 1.00 -21.82%
P/EPS 8.82 -61.54 -56.25 -15.90 -10.84 22.00 31.49 -57.02%
EY 11.33 -1.63 -1.78 -6.29 -9.22 4.55 3.18 132.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.45 1.59 1.18 1.65 1.75 2.06 -39.75%

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