[YOKO] QoQ Quarter Result on 31-Mar-2014 [#1]

Announcement Date
12-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -51.12%
YoY- -56.11%
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 46,361 47,236 43,826 37,938 42,921 51,912 47,089 -1.03%
PBT 4,648 1,650 1,921 1,956 4,181 5,721 4,776 -1.78%
Tax -1,160 -479 -537 -561 -1,271 -1,779 -1,491 -15.37%
NP 3,488 1,171 1,384 1,395 2,910 3,942 3,285 4.06%
-
NP to SH 3,520 1,208 1,421 1,439 2,944 3,987 3,455 1.24%
-
Tax Rate 24.96% 29.03% 27.95% 28.68% 30.40% 31.10% 31.22% -
Total Cost 42,873 46,065 42,442 36,543 40,011 47,970 43,804 -1.41%
-
Net Worth 109,946 106,338 105,511 107,286 106,430 104,647 102,692 4.64%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 3,175 - 2,175 -
Div Payout % - - - - 107.87% - 62.97% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 109,946 106,338 105,511 107,286 106,430 104,647 102,692 4.64%
NOSH 85,230 85,070 85,089 85,147 85,830 86,485 87,027 -1.37%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.52% 2.48% 3.16% 3.68% 6.78% 7.59% 6.98% -
ROE 3.20% 1.14% 1.35% 1.34% 2.77% 3.81% 3.36% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 54.40 55.53 51.51 44.56 50.01 60.02 54.11 0.35%
EPS 4.13 1.42 1.67 1.69 3.43 4.61 3.97 2.66%
DPS 0.00 0.00 0.00 0.00 3.70 0.00 2.50 -
NAPS 1.29 1.25 1.24 1.26 1.24 1.21 1.18 6.10%
Adjusted Per Share Value based on latest NOSH - 85,147
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 54.37 55.40 51.40 44.49 50.34 60.88 55.22 -1.02%
EPS 4.13 1.42 1.67 1.69 3.45 4.68 4.05 1.30%
DPS 0.00 0.00 0.00 0.00 3.72 0.00 2.55 -
NAPS 1.2894 1.2471 1.2374 1.2582 1.2482 1.2273 1.2044 4.63%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.48 1.27 1.29 1.21 1.21 1.21 1.00 -
P/RPS 2.72 2.29 2.50 2.72 2.42 2.02 1.85 29.20%
P/EPS 35.84 89.44 77.25 71.60 35.28 26.25 25.19 26.41%
EY 2.79 1.12 1.29 1.40 2.83 3.81 3.97 -20.90%
DY 0.00 0.00 0.00 0.00 3.06 0.00 2.50 -
P/NAPS 1.15 1.02 1.04 0.96 0.98 1.00 0.85 22.25%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 21/08/14 12/05/14 17/02/14 21/11/13 14/08/13 -
Price 1.68 1.20 1.34 1.21 1.20 1.25 1.34 -
P/RPS 3.09 2.16 2.60 2.72 2.40 2.08 2.48 15.74%
P/EPS 40.68 84.51 80.24 71.60 34.99 27.11 33.75 13.22%
EY 2.46 1.18 1.25 1.40 2.86 3.69 2.96 -11.57%
DY 0.00 0.00 0.00 0.00 3.08 0.00 1.87 -
P/NAPS 1.30 0.96 1.08 0.96 0.97 1.03 1.14 9.12%

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