[YOKO] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 113.35%
YoY- 526.13%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 44,779 36,000 45,498 52,759 42,673 42,403 42,034 4.31%
PBT 3,815 1,560 4,323 6,925 4,579 2,607 -1,896 -
Tax -850 283 -1,006 -436 -1,537 -636 17 -
NP 2,965 1,843 3,317 6,489 3,042 1,971 -1,879 -
-
NP to SH 2,965 1,843 3,318 6,490 3,042 1,971 -1,879 -
-
Tax Rate 22.28% -18.14% 23.27% 6.30% 33.57% 24.40% - -
Total Cost 41,814 34,157 42,181 46,270 39,631 40,432 43,913 -3.22%
-
Net Worth 74,451 73,197 43,549 67,948 61,450 58,432 56,645 20.04%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 74,451 73,197 43,549 67,948 61,450 58,432 56,645 20.04%
NOSH 43,538 43,569 43,549 43,557 43,581 43,606 43,573 -0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.62% 5.12% 7.29% 12.30% 7.13% 4.65% -4.47% -
ROE 3.98% 2.52% 7.62% 9.55% 4.95% 3.37% -3.32% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 102.85 82.63 104.47 121.13 97.92 97.24 96.47 4.37%
EPS 6.81 4.23 3.81 14.90 6.98 4.52 -4.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.68 1.00 1.56 1.41 1.34 1.30 20.11%
Adjusted Per Share Value based on latest NOSH - 43,557
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 52.52 42.22 53.36 61.87 50.05 49.73 49.30 4.32%
EPS 3.48 2.16 3.89 7.61 3.57 2.31 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8731 0.8584 0.5107 0.7969 0.7207 0.6853 0.6643 20.04%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.66 0.68 0.57 0.43 0.31 0.29 0.29 -
P/RPS 0.64 0.82 0.55 0.36 0.32 0.30 0.30 65.94%
P/EPS 9.69 16.08 7.48 2.89 4.44 6.42 -6.72 -
EY 10.32 6.22 13.37 34.65 22.52 15.59 -14.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.57 0.28 0.22 0.22 0.22 46.62%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 07/05/10 25/02/10 12/11/09 06/08/09 11/05/09 12/02/09 -
Price 0.72 0.66 0.57 0.52 0.38 0.31 0.25 -
P/RPS 0.70 0.80 0.55 0.43 0.39 0.32 0.26 93.88%
P/EPS 10.57 15.60 7.48 3.49 5.44 6.86 -5.80 -
EY 9.46 6.41 13.37 28.65 18.37 14.58 -17.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.57 0.33 0.27 0.23 0.19 69.93%

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