[YFG] QoQ TTM Result on 30-Sep-2007 [#1]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 63.2%
YoY- 86.28%
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 132,315 153,559 133,776 124,571 107,479 78,405 75,089 45.93%
PBT -3,293 -578 -477 -3,515 -11,337 -25,453 -33,609 -78.77%
Tax -443 -772 -614 -658 -510 -635 -765 -30.54%
NP -3,736 -1,350 -1,091 -4,173 -11,847 -26,088 -34,374 -77.25%
-
NP to SH -3,580 -1,325 -1,270 -4,483 -12,182 -26,316 -34,637 -78.00%
-
Tax Rate - - - - - - - -
Total Cost 136,051 154,909 134,867 128,744 119,326 104,493 109,463 15.61%
-
Net Worth 22,857 20,436 22,070 25,326 23,481 22,905 23,295 -1.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 22,857 20,436 22,070 25,326 23,481 22,905 23,295 -1.25%
NOSH 403,125 401,499 404,216 402,000 402,777 414,210 406,551 -0.56%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -2.82% -0.88% -0.82% -3.35% -11.02% -33.27% -45.78% -
ROE -15.66% -6.48% -5.75% -17.70% -51.88% -114.89% -148.69% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 32.82 38.25 33.10 30.99 26.68 18.93 18.47 46.75%
EPS -0.89 -0.33 -0.31 -1.12 -3.02 -6.35 -8.52 -77.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0567 0.0509 0.0546 0.063 0.0583 0.0553 0.0573 -0.69%
Adjusted Per Share Value based on latest NOSH - 402,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.72 25.21 21.96 20.45 17.65 12.87 12.33 45.90%
EPS -0.59 -0.22 -0.21 -0.74 -2.00 -4.32 -5.69 -77.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.0336 0.0362 0.0416 0.0386 0.0376 0.0382 -1.22%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.04 0.08 0.12 0.12 0.14 0.18 0.12 -
P/RPS 0.12 0.21 0.36 0.39 0.52 0.95 0.65 -67.61%
P/EPS -4.50 -24.24 -38.19 -10.76 -4.63 -2.83 -1.41 116.92%
EY -22.20 -4.13 -2.62 -9.29 -21.60 -35.30 -71.00 -53.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.57 2.20 1.90 2.40 3.25 2.09 -51.34%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 28/05/08 27/02/08 28/11/07 03/09/07 30/05/07 27/02/07 -
Price 0.09 0.06 0.09 0.11 0.12 0.12 0.17 -
P/RPS 0.27 0.16 0.27 0.35 0.45 0.63 0.92 -55.87%
P/EPS -10.13 -18.18 -28.65 -9.86 -3.97 -1.89 -2.00 195.22%
EY -9.87 -5.50 -3.49 -10.14 -25.20 -52.94 -50.12 -66.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.18 1.65 1.75 2.06 2.17 2.97 -34.09%

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