[YONGTAI] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -3.91%
YoY- -46.56%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 173,402 168,362 159,681 156,152 147,201 149,678 162,127 4.57%
PBT -1,950 -2,321 192 -2,808 -2,192 -2,837 -4,748 -44.71%
Tax -44 -103 -67 -116 -387 -430 -254 -68.89%
NP -1,994 -2,424 125 -2,924 -2,579 -3,267 -5,002 -45.80%
-
NP to SH -3,941 -4,293 -1,252 -4,627 -4,453 -5,137 -6,810 -30.53%
-
Tax Rate - - 34.90% - - - - -
Total Cost 175,396 170,786 159,556 159,076 149,780 152,945 167,129 3.26%
-
Net Worth 44,799 45,744 47,703 50,833 48,799 49,200 47,744 -4.15%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 44,799 45,744 47,703 50,833 48,799 49,200 47,744 -4.15%
NOSH 39,999 40,126 40,087 41,666 39,999 40,000 40,121 -0.20%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.15% -1.44% 0.08% -1.87% -1.75% -2.18% -3.09% -
ROE -8.80% -9.38% -2.62% -9.10% -9.13% -10.44% -14.26% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 433.51 419.58 398.33 374.76 368.00 374.20 404.09 4.79%
EPS -9.85 -10.70 -3.12 -11.10 -11.13 -12.84 -16.97 -30.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.14 1.19 1.22 1.22 1.23 1.19 -3.95%
Adjusted Per Share Value based on latest NOSH - 41,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.45 39.27 37.25 36.42 34.34 34.91 37.82 4.57%
EPS -0.92 -1.00 -0.29 -1.08 -1.04 -1.20 -1.59 -30.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.1067 0.1113 0.1186 0.1138 0.1148 0.1114 -4.16%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.23 0.23 0.24 0.23 0.30 0.20 0.23 -
P/RPS 0.05 0.05 0.06 0.06 0.08 0.05 0.06 -11.43%
P/EPS -2.33 -2.15 -7.68 -2.07 -2.69 -1.56 -1.36 43.13%
EY -42.84 -46.52 -13.01 -48.28 -37.11 -64.21 -73.80 -30.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.20 0.19 0.25 0.16 0.19 6.89%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 27/05/10 24/02/10 25/11/09 27/08/09 28/05/09 -
Price 0.21 0.24 0.23 0.25 0.23 0.31 0.22 -
P/RPS 0.05 0.06 0.06 0.07 0.06 0.08 0.05 0.00%
P/EPS -2.13 -2.24 -7.36 -2.25 -2.07 -2.41 -1.30 38.93%
EY -46.92 -44.58 -13.58 -44.42 -48.40 -41.43 -77.15 -28.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.19 0.20 0.19 0.25 0.18 3.66%

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