[YOKO] QoQ Quarter Result on 30-Sep-2011 [#3]

Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -67.42%
YoY- -9.16%
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 51,808 35,331 39,296 38,446 51,239 37,011 42,454 14.21%
PBT 1,105 -1,213 -202 1,475 5,075 2,696 5,101 -63.96%
Tax -486 301 92 -127 -938 -873 -530 -5.61%
NP 619 -912 -110 1,348 4,137 1,823 4,571 -73.66%
-
NP to SH 619 -912 -110 1,348 4,137 1,823 4,571 -73.66%
-
Tax Rate 43.98% - - 8.61% 18.48% 32.38% 10.39% -
Total Cost 51,189 36,243 39,406 37,098 47,102 35,188 37,883 22.24%
-
Net Worth 89,798 90,331 90,999 93,055 93,191 92,458 87,038 2.10%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 89,798 90,331 90,999 93,055 93,191 92,458 87,038 2.10%
NOSH 87,183 86,857 86,666 86,967 87,094 87,224 87,038 0.11%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.19% -2.58% -0.28% 3.51% 8.07% 4.93% 10.77% -
ROE 0.69% -1.01% -0.12% 1.45% 4.44% 1.97% 5.25% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 59.42 40.68 45.34 44.21 58.83 42.43 48.78 14.07%
EPS 0.71 -1.05 -0.13 1.55 4.75 2.09 5.25 -73.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 1.05 1.07 1.07 1.06 1.00 1.99%
Adjusted Per Share Value based on latest NOSH - 86,967
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 60.76 41.44 46.09 45.09 60.09 43.41 49.79 14.20%
EPS 0.73 -1.07 -0.13 1.58 4.85 2.14 5.36 -73.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0531 1.0594 1.0672 1.0913 1.0929 1.0843 1.0208 2.10%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.62 0.62 0.69 0.67 0.69 0.75 0.75 -
P/RPS 1.04 1.52 1.52 1.52 1.17 1.77 1.54 -23.04%
P/EPS 87.32 -59.05 -543.64 43.23 14.53 35.89 14.28 234.76%
EY 1.15 -1.69 -0.18 2.31 6.88 2.79 7.00 -70.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.66 0.63 0.64 0.71 0.75 -13.83%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 10/08/12 26/04/12 23/02/12 08/11/11 11/08/11 06/05/11 23/02/11 -
Price 0.59 0.61 0.72 0.68 0.67 0.68 0.70 -
P/RPS 0.99 1.50 1.59 1.54 1.14 1.60 1.44 -22.12%
P/EPS 83.10 -58.10 -567.27 43.87 14.11 32.54 13.33 239.10%
EY 1.20 -1.72 -0.18 2.28 7.09 3.07 7.50 -70.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.69 0.64 0.63 0.64 0.70 -12.81%

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