[Y&G] QoQ TTM Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -14.34%
YoY- 164.9%
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 28,164 36,806 43,319 48,906 50,703 44,113 40,871 -22.00%
PBT -403 1,200 1,843 3,529 3,969 2,276 991 -
Tax -457 -922 -1,230 -1,630 -1,752 -1,542 -1,770 -59.48%
NP -860 278 613 1,899 2,217 734 -779 6.82%
-
NP to SH -866 272 613 1,899 2,217 734 -776 7.59%
-
Tax Rate - 76.83% 66.74% 46.19% 44.14% 67.75% 178.61% -
Total Cost 29,024 36,528 42,706 47,007 48,486 43,379 41,650 -21.41%
-
Net Worth 16,365 16,211 16,318 17,000 16,845 17,825 15,840 2.19%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 16,365 16,211 16,318 17,000 16,845 17,825 15,840 2.19%
NOSH 51,142 52,295 50,993 50,000 51,046 57,500 51,098 0.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -3.05% 0.76% 1.42% 3.88% 4.37% 1.66% -1.91% -
ROE -5.29% 1.68% 3.76% 11.17% 13.16% 4.12% -4.90% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 55.07 70.38 84.95 97.81 99.33 76.72 79.98 -22.04%
EPS -1.69 0.52 1.20 3.80 4.34 1.28 -1.52 7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.32 0.34 0.33 0.31 0.31 2.14%
Adjusted Per Share Value based on latest NOSH - 50,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.89 16.85 19.83 22.38 23.21 20.19 18.71 -22.01%
EPS -0.40 0.12 0.28 0.87 1.01 0.34 -0.36 7.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0749 0.0742 0.0747 0.0778 0.0771 0.0816 0.0725 2.19%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.15 0.16 0.15 0.30 0.35 0.34 0.25 -
P/RPS 0.27 0.23 0.18 0.31 0.35 0.44 0.31 -8.80%
P/EPS -8.86 30.76 12.48 7.90 8.06 26.63 -16.46 -33.85%
EY -11.29 3.25 8.01 12.66 12.41 3.75 -6.07 51.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.47 0.88 1.06 1.10 0.81 -30.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 22/02/11 18/11/10 25/08/10 25/05/10 12/02/10 20/11/09 -
Price 0.20 0.15 0.45 0.17 0.21 0.35 0.25 -
P/RPS 0.36 0.21 0.53 0.17 0.21 0.46 0.31 10.49%
P/EPS -11.81 28.84 37.43 4.48 4.84 27.42 -16.46 -19.87%
EY -8.47 3.47 2.67 22.34 20.68 3.65 -6.07 24.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 1.41 0.50 0.64 1.13 0.81 -15.43%

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