[YOKO] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -13.1%
YoY- -12.91%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 88,471 83,657 85,468 79,881 82,199 90,368 87,820 0.49%
PBT 2,955 5,222 5,900 4,647 5,293 5,846 5,435 -33.40%
Tax -327 -2,704 -2,838 -1,516 -1,690 -2,095 562 -
NP 2,628 2,518 3,062 3,131 3,603 3,751 5,997 -42.33%
-
NP to SH 2,628 2,518 3,062 3,131 3,603 3,751 3,457 -16.71%
-
Tax Rate 11.07% 51.78% 48.10% 32.62% 31.93% 35.84% -10.34% -
Total Cost 85,843 81,139 82,406 76,750 78,596 86,617 81,823 3.25%
-
Net Worth 54,795 53,597 39,987 42,974 43,129 42,341 39,586 24.22%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 54,795 53,597 39,987 42,974 43,129 42,341 39,586 24.22%
NOSH 43,488 43,575 33,047 19,803 19,784 19,785 19,793 69.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.97% 3.01% 3.58% 3.92% 4.38% 4.15% 6.83% -
ROE 4.80% 4.70% 7.66% 7.29% 8.35% 8.86% 8.73% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 203.44 191.98 258.62 403.36 415.48 456.73 443.69 -40.56%
EPS 6.04 5.78 9.27 15.81 18.21 18.96 17.47 -50.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.23 1.21 2.17 2.18 2.14 2.00 -26.53%
Adjusted Per Share Value based on latest NOSH - 19,803
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 103.76 98.11 100.23 93.68 96.40 105.98 102.99 0.49%
EPS 3.08 2.95 3.59 3.67 4.23 4.40 4.05 -16.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6426 0.6286 0.469 0.504 0.5058 0.4966 0.4643 24.21%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.50 0.52 0.54 0.69 0.58 0.65 0.68 -
P/RPS 0.25 0.27 0.21 0.17 0.14 0.14 0.15 40.61%
P/EPS 8.27 9.00 5.83 4.36 3.18 3.43 3.89 65.41%
EY 12.09 11.11 17.16 22.91 31.40 29.17 25.68 -39.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.45 0.32 0.27 0.30 0.34 11.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 27/05/04 26/02/04 19/11/03 28/08/03 28/05/03 26/02/03 -
Price 0.46 0.43 0.57 0.64 0.61 0.57 0.69 -
P/RPS 0.23 0.22 0.22 0.16 0.15 0.12 0.16 27.39%
P/EPS 7.61 7.44 6.15 4.05 3.35 3.01 3.95 54.89%
EY 13.14 13.44 16.26 24.70 29.85 33.26 25.31 -35.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.47 0.29 0.28 0.27 0.35 3.77%

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