[YOKO] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 76.43%
YoY- 69.61%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 122,178 116,764 114,576 114,802 113,179 110,678 107,086 9.16%
PBT 10,198 8,914 1,437 -867 -6,188 -9,048 -4,337 -
Tax -2,449 -1,286 -989 -798 -776 -505 -267 336.41%
NP 7,749 7,628 448 -1,665 -6,964 -9,553 -4,604 -
-
NP to SH 7,772 7,630 450 -1,634 -6,933 -9,523 -4,583 -
-
Tax Rate 24.01% 14.43% 68.82% - - - - -
Total Cost 114,429 109,136 114,128 116,467 120,143 120,231 111,690 1.62%
-
Net Worth 49,490 51,447 49,242 45,328 42,763 42,681 48,777 0.96%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 49,490 51,447 49,242 45,328 42,763 42,681 48,777 0.96%
NOSH 42,663 43,599 43,577 43,585 43,636 43,552 43,551 -1.36%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.34% 6.53% 0.39% -1.45% -6.15% -8.63% -4.30% -
ROE 15.70% 14.83% 0.91% -3.60% -16.21% -22.31% -9.40% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 286.37 267.81 262.93 263.39 259.37 254.12 245.88 10.66%
EPS 18.22 17.50 1.03 -3.75 -15.89 -21.87 -10.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.18 1.13 1.04 0.98 0.98 1.12 2.36%
Adjusted Per Share Value based on latest NOSH - 43,585
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 143.29 136.94 134.37 134.64 132.73 129.80 125.59 9.16%
EPS 9.11 8.95 0.53 -1.92 -8.13 -11.17 -5.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5804 0.6034 0.5775 0.5316 0.5015 0.5006 0.5721 0.96%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.29 0.24 0.25 0.25 0.25 0.29 0.30 -
P/RPS 0.10 0.09 0.10 0.09 0.10 0.11 0.12 -11.41%
P/EPS 1.59 1.37 24.21 -6.67 -1.57 -1.33 -2.85 -
EY 62.82 72.92 4.13 -15.00 -63.55 -75.40 -35.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.22 0.24 0.26 0.30 0.27 -4.98%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 24/11/06 25/08/06 30/05/06 01/03/06 29/11/05 26/08/05 -
Price 0.38 0.28 0.23 0.24 0.25 0.25 0.26 -
P/RPS 0.13 0.10 0.09 0.09 0.10 0.10 0.11 11.74%
P/EPS 2.09 1.60 22.27 -6.40 -1.57 -1.14 -2.47 -
EY 47.94 62.50 4.49 -15.62 -63.55 -87.46 -40.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.24 0.20 0.23 0.26 0.26 0.23 27.12%

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