[YFG] QoQ TTM Result on 31-Dec-2008 [#2]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 99.92%
YoY- 99.61%
Quarter Report
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 96,350 100,182 102,639 126,025 117,009 132,315 153,559 -26.68%
PBT 3,545 4,184 526 314 -6,335 -3,293 -578 -
Tax -1,320 -1,320 -478 -636 -115 -443 -772 42.94%
NP 2,225 2,864 48 -322 -6,450 -3,736 -1,350 -
-
NP to SH 2,225 2,864 126 -5 -6,129 -3,580 -1,325 -
-
Tax Rate 37.24% 31.55% 90.87% 202.55% - - - -
Total Cost 94,125 97,318 102,591 126,347 123,459 136,051 154,909 -28.23%
-
Net Worth 24,656 26,049 23,935 25,328 22,928 22,857 20,436 13.31%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 24,656 26,049 23,935 25,328 22,928 22,857 20,436 13.31%
NOSH 406,206 408,947 407,058 407,205 414,615 403,125 401,499 0.77%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.31% 2.86% 0.05% -0.26% -5.51% -2.82% -0.88% -
ROE 9.02% 10.99% 0.53% -0.02% -26.73% -15.66% -6.48% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.72 24.50 25.21 30.95 28.22 32.82 38.25 -27.25%
EPS 0.55 0.70 0.03 0.00 -1.48 -0.89 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0607 0.0637 0.0588 0.0622 0.0553 0.0567 0.0509 12.44%
Adjusted Per Share Value based on latest NOSH - 407,205
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.82 16.45 16.85 20.69 19.21 21.72 25.21 -26.68%
EPS 0.37 0.47 0.02 0.00 -1.01 -0.59 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0405 0.0428 0.0393 0.0416 0.0376 0.0375 0.0336 13.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.09 0.07 0.06 0.09 0.07 0.04 0.08 -
P/RPS 0.38 0.29 0.24 0.29 0.25 0.12 0.21 48.44%
P/EPS 16.43 10.00 193.84 -7,329.71 -4.74 -4.50 -24.24 -
EY 6.09 10.00 0.52 -0.01 -21.12 -22.20 -4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.10 1.02 1.45 1.27 0.71 1.57 -3.85%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 27/02/09 26/11/08 29/08/08 28/05/08 -
Price 0.08 0.08 0.09 0.06 0.08 0.09 0.06 -
P/RPS 0.34 0.33 0.36 0.19 0.28 0.27 0.16 65.21%
P/EPS 14.61 11.42 290.76 -4,886.47 -5.41 -10.13 -18.18 -
EY 6.85 8.75 0.34 -0.02 -18.48 -9.87 -5.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.26 1.53 0.96 1.45 1.59 1.18 7.75%

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