[Y&G] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
09-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -221.73%
YoY- 46.42%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 11,571 20,731 19,076 17,627 23,887 18,013 21,377 -33.55%
PBT -5,630 -941 -1,082 -2,293 1,880 -3,262 -4,146 22.60%
Tax 0 0 0 0 0 0 0 -
NP -5,630 -941 -1,082 -2,293 1,880 -3,262 -4,146 22.60%
-
NP to SH -5,628 -941 -1,082 -2,291 1,882 -3,258 -4,142 22.65%
-
Tax Rate - - - - 0.00% - - -
Total Cost 17,201 21,672 20,158 19,920 22,007 21,275 25,523 -23.11%
-
Net Worth 25,028 21,996 226,159 22,294 28,069 23,402 25,454 -1.11%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 25,028 21,996 226,159 22,294 28,069 23,402 25,454 -1.11%
NOSH 52,142 51,153 513,999 51,017 51,034 50,874 50,909 1.60%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -48.66% -4.54% -5.67% -13.01% 7.87% -18.11% -19.39% -
ROE -22.49% -4.28% -0.48% -10.28% 6.70% -13.92% -16.27% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.19 40.53 3.71 34.55 46.81 35.41 41.99 -34.61%
EPS -10.79 -1.84 -0.21 -4.49 3.69 -6.40 -8.14 20.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.43 0.44 0.437 0.55 0.46 0.50 -2.68%
Adjusted Per Share Value based on latest NOSH - 51,017
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.30 9.49 8.73 8.07 10.93 8.24 9.78 -33.50%
EPS -2.58 -0.43 -0.50 -1.05 0.86 -1.49 -1.90 22.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1146 0.1007 1.0352 0.102 0.1285 0.1071 0.1165 -1.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.29 0.39 0.39 0.38 0.50 0.64 0.61 -
P/RPS 1.31 0.96 10.51 1.10 1.07 1.81 1.45 -6.53%
P/EPS -2.69 -21.20 -185.27 -8.46 13.56 -9.99 -7.50 -49.48%
EY -37.22 -4.72 -0.54 -11.82 7.38 -10.01 -13.34 98.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.91 0.89 0.87 0.91 1.39 1.22 -37.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 09/03/07 30/11/06 30/08/06 31/05/06 -
Price 0.37 0.32 0.39 0.38 0.42 0.49 0.53 -
P/RPS 1.67 0.79 10.51 1.10 0.90 1.38 1.26 20.63%
P/EPS -3.43 -17.40 -185.27 -8.46 11.39 -7.65 -6.51 -34.74%
EY -29.17 -5.75 -0.54 -11.82 8.78 -13.07 -15.35 53.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.89 0.87 0.76 1.07 1.06 -19.17%

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