[Y&G] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -418.38%
YoY- -139.06%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 53,606 30,261 28,055 28,164 36,806 43,319 48,906 6.29%
PBT 8,274 1,126 -303 -403 1,200 1,843 3,529 76.21%
Tax -1,434 -544 -448 -457 -922 -1,230 -1,630 -8.16%
NP 6,840 582 -751 -860 278 613 1,899 134.42%
-
NP to SH 6,853 576 -757 -866 272 613 1,899 134.72%
-
Tax Rate 17.33% 48.31% - - 76.83% 66.74% 46.19% -
Total Cost 46,766 29,679 28,806 29,024 36,528 42,706 47,007 -0.34%
-
Net Worth 164,730 16,896 16,319 16,365 16,211 16,318 17,000 352.63%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 164,730 16,896 16,319 16,365 16,211 16,318 17,000 352.63%
NOSH 153,953 51,200 50,999 51,142 52,295 50,993 50,000 111.21%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.76% 1.92% -2.68% -3.05% 0.76% 1.42% 3.88% -
ROE 4.16% 3.41% -4.64% -5.29% 1.68% 3.76% 11.17% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.82 59.10 55.01 55.07 70.38 84.95 97.81 -49.67%
EPS 4.45 1.13 -1.48 -1.69 0.52 1.20 3.80 11.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.33 0.32 0.32 0.31 0.32 0.34 114.30%
Adjusted Per Share Value based on latest NOSH - 51,142
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.46 13.81 12.80 12.85 16.79 19.77 22.32 6.27%
EPS 3.13 0.26 -0.35 -0.40 0.12 0.28 0.87 134.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7517 0.0771 0.0745 0.0747 0.074 0.0745 0.0776 352.54%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.75 0.16 0.19 0.15 0.16 0.15 0.30 -
P/RPS 2.15 0.27 0.35 0.27 0.23 0.18 0.31 262.39%
P/EPS 16.85 14.22 -12.80 -8.86 30.76 12.48 7.90 65.46%
EY 5.94 7.03 -7.81 -11.29 3.25 8.01 12.66 -39.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.48 0.59 0.47 0.52 0.47 0.88 -14.11%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 27/10/11 19/08/11 24/05/11 22/02/11 18/11/10 25/08/10 -
Price 0.68 0.125 0.145 0.20 0.15 0.45 0.17 -
P/RPS 1.95 0.21 0.26 0.36 0.21 0.53 0.17 406.36%
P/EPS 15.28 11.11 -9.77 -11.81 28.84 37.43 4.48 126.07%
EY 6.55 9.00 -10.24 -8.47 3.47 2.67 22.34 -55.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.38 0.45 0.63 0.48 1.41 0.50 17.83%

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