[YOKO] QoQ Quarter Result on 31-Mar-2008 [#1]

Announcement Date
08-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1.34%
YoY- 131.2%
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 42,034 46,779 49,761 56,552 53,790 42,127 41,489 0.86%
PBT -1,896 -1,239 2,474 2,904 5,535 3,722 4,527 -
Tax 17 -284 -840 -629 -3,289 169 -1,332 -
NP -1,879 -1,523 1,634 2,275 2,246 3,891 3,195 -
-
NP to SH -1,879 -1,523 1,634 2,275 2,245 3,892 3,196 -
-
Tax Rate - - 33.95% 21.66% 59.42% -4.54% 29.42% -
Total Cost 43,913 48,302 48,127 54,277 51,544 38,236 38,294 9.51%
-
Net Worth 56,645 58,309 63,181 61,886 43,580 57,094 54,502 2.59%
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 56,645 58,309 63,181 61,886 43,580 57,094 54,502 2.59%
NOSH 43,573 43,514 43,573 43,582 43,580 43,583 43,601 -0.04%
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 -4.47% -3.26% 3.28% 4.02% 4.18% 9.24% 7.70% -
ROE -3.32% -2.61% 2.59% 3.68% 5.15% 6.82% 5.86% -
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 96.47 107.50 114.20 129.76 123.43 96.66 95.15 0.91%
EPS -4.31 -3.50 3.75 5.22 5.15 8.93 7.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.34 1.45 1.42 1.00 1.31 1.25 2.63%
Adjusted Per Share Value based on latest NOSH - 43,582
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.30 54.86 58.36 66.32 63.08 49.41 48.66 0.87%
EPS -2.20 -1.79 1.92 2.67 2.63 4.56 3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6643 0.6838 0.741 0.7258 0.5111 0.6696 0.6392 2.58%
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 0.29 0.39 0.41 0.40 0.42 0.47 0.42 -
P/RPS 0.30 0.36 0.36 0.31 0.34 0.49 0.44 -22.44%
P/EPS -6.72 -11.14 10.93 7.66 8.15 5.26 5.73 -
EY -14.87 -8.97 9.15 13.05 12.27 19.00 17.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.29 0.28 0.28 0.42 0.36 0.34 -25.09%
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 12/02/09 04/11/08 11/08/08 08/05/08 25/02/08 29/11/07 27/08/07 -
Price 0.25 0.35 0.41 0.44 0.37 0.43 0.40 -
P/RPS 0.26 0.33 0.36 0.34 0.30 0.44 0.42 -27.25%
P/EPS -5.80 -10.00 10.93 8.43 7.18 4.82 5.46 -
EY -17.25 -10.00 9.15 11.86 13.92 20.77 18.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.28 0.31 0.37 0.33 0.32 -29.24%

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