[YOKO] QoQ Quarter Result on 31-Mar-2002 [#1]

Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 96.93%
YoY- 9.32%
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 18,314 23,816 28,023 17,667 18,199 17,847 17,613 2.62%
PBT 46 1,744 2,055 1,590 1,121 1,933 1,888 -91.53%
Tax 370 -767 -1,082 -499 -567 -659 -1,083 -
NP 416 977 973 1,091 554 1,274 805 -35.52%
-
NP to SH 416 977 973 1,091 554 1,274 805 -35.52%
-
Tax Rate -804.35% 43.98% 52.65% 31.38% 50.58% 34.09% 57.36% -
Total Cost 17,898 22,839 27,050 16,576 17,645 16,573 16,808 4.26%
-
Net Worth 39,586 41,574 40,624 39,798 38,780 39,626 38,371 2.09%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 39,586 41,574 40,624 39,798 38,780 39,626 38,371 2.09%
NOSH 19,793 19,797 19,816 19,800 19,785 19,813 19,778 0.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.27% 4.10% 3.47% 6.18% 3.04% 7.14% 4.57% -
ROE 1.05% 2.35% 2.40% 2.74% 1.43% 3.22% 2.10% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 92.53 120.30 141.41 89.23 91.98 90.08 89.05 2.58%
EPS 1.72 4.94 4.91 5.51 2.80 6.43 4.07 -43.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.10 2.05 2.01 1.96 2.00 1.94 2.04%
Adjusted Per Share Value based on latest NOSH - 19,800
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 21.48 27.93 32.86 20.72 21.34 20.93 20.66 2.62%
EPS 0.49 1.15 1.14 1.28 0.65 1.49 0.94 -35.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4643 0.4876 0.4764 0.4667 0.4548 0.4647 0.45 2.10%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.68 0.67 0.72 0.78 0.75 0.67 0.78 -
P/RPS 0.73 0.56 0.51 0.87 0.82 0.74 0.88 -11.68%
P/EPS 32.35 13.58 14.66 14.16 26.79 10.42 19.16 41.65%
EY 3.09 7.37 6.82 7.06 3.73 9.60 5.22 -29.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.35 0.39 0.38 0.34 0.40 -10.24%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 29/08/02 29/05/02 03/04/02 29/11/01 28/08/01 -
Price 0.69 0.68 0.75 0.75 0.77 0.69 0.83 -
P/RPS 0.75 0.57 0.53 0.84 0.84 0.77 0.93 -13.32%
P/EPS 32.83 13.78 15.27 13.61 27.50 10.73 20.39 37.25%
EY 3.05 7.26 6.55 7.35 3.64 9.32 4.90 -27.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.37 0.37 0.39 0.35 0.43 -12.79%

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