[YONGTAI] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -5.34%
YoY- -2012.19%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
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 167,461 162,290 152,447 134,494 112,913 92,063 89,387 51.91%
PBT -1,060 -2,563 -17,209 -20,172 -19,111 -19,659 -2,207 -38.64%
Tax -662 -573 -846 -588 -745 -712 -842 -14.80%
NP -1,722 -3,136 -18,055 -20,760 -19,856 -20,371 -3,049 -31.65%
-
NP to SH -2,775 -3,842 -18,710 -21,143 -20,072 -20,523 -3,017 -5.41%
-
Tax Rate - - - - - - - -
Total Cost 169,183 165,426 170,502 155,254 132,769 112,434 92,436 49.57%
-
Net Worth 51,565 48,572 49,599 50,168 49,999 49,340 61,407 -10.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - 96 -
Div Payout % - - - - - - 0.00% -
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 51,565 48,572 49,599 50,168 49,999 49,340 61,407 -10.98%
NOSH 40,285 40,142 39,999 40,135 39,999 40,113 40,135 0.24%
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 -1.03% -1.93% -11.84% -15.44% -17.59% -22.13% -3.41% -
ROE -5.38% -7.91% -37.72% -42.14% -40.14% -41.59% -4.91% -
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 415.68 404.28 381.12 335.10 282.28 229.50 222.71 51.53%
EPS -6.89 -9.57 -46.78 -52.68 -50.18 -51.16 -7.52 -5.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 1.28 1.21 1.24 1.25 1.25 1.23 1.53 -11.20%
Adjusted Per Share Value based on latest NOSH - 40,135
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 39.06 37.85 35.56 31.37 26.34 21.47 20.85 51.90%
EPS -0.65 -0.90 -4.36 -4.93 -4.68 -4.79 -0.70 -4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.1203 0.1133 0.1157 0.117 0.1166 0.1151 0.1432 -10.95%
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 0.31 0.37 0.33 0.38 0.36 0.38 0.39 -
P/RPS 0.07 0.09 0.09 0.11 0.13 0.17 0.18 -46.69%
P/EPS -4.50 -3.87 -0.71 -0.72 -0.72 -0.74 -5.19 -9.06%
EY -22.22 -25.87 -141.74 -138.63 -139.39 -134.64 -19.27 9.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.62 -
P/NAPS 0.24 0.31 0.27 0.30 0.29 0.31 0.25 -2.68%
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 28/11/07 29/08/07 30/05/07 27/02/07 29/11/06 30/08/06 31/05/06 -
Price 0.29 0.34 0.30 0.40 0.41 0.38 0.38 -
P/RPS 0.07 0.08 0.08 0.12 0.15 0.17 0.17 -44.62%
P/EPS -4.21 -3.55 -0.64 -0.76 -0.82 -0.74 -5.06 -11.52%
EY -23.75 -28.15 -155.92 -131.70 -122.39 -134.64 -19.78 12.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
P/NAPS 0.23 0.28 0.24 0.32 0.33 0.31 0.25 -5.40%

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