[Y&G] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
21-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 79.68%
YoY- -11.41%
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 132,644 24,740 59,308 32,948 2,568 9,036 3,240 85.54%
PBT 9,900 1,256 7,668 896 -596 1,032 -3,812 -
Tax -2,792 -540 -2,400 -1,560 0 0 0 -
NP 7,108 716 5,268 -664 -596 1,032 -3,812 -
-
NP to SH 7,108 716 5,268 -664 -596 1,028 -3,808 -
-
Tax Rate 28.20% 42.99% 31.30% 174.11% - 0.00% - -
Total Cost 125,536 24,024 54,040 33,612 3,164 8,004 7,052 61.51%
-
Net Worth 166,883 16,365 16,845 14,587 18,496 226,159 25,454 36.76%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 166,883 16,365 16,845 14,587 18,496 226,159 25,454 36.76%
NOSH 154,521 51,142 51,046 50,303 51,379 513,999 50,909 20.30%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.36% 2.89% 8.88% -2.02% -23.21% 11.42% -117.65% -
ROE 4.26% 4.38% 31.27% -4.55% -3.22% 0.45% -14.96% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 85.84 48.37 116.18 65.50 5.00 1.76 6.36 54.24%
EPS 4.60 1.40 10.32 -1.32 -1.16 0.20 -7.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.32 0.33 0.29 0.36 0.44 0.50 13.68%
Adjusted Per Share Value based on latest NOSH - 50,303
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 60.71 11.32 27.15 15.08 1.18 4.14 1.48 85.60%
EPS 3.25 0.33 2.41 -0.30 -0.27 0.47 -1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7638 0.0749 0.0771 0.0668 0.0847 1.0352 0.1165 36.76%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.70 0.15 0.35 0.10 0.20 0.39 0.61 -
P/RPS 0.82 0.31 0.30 0.15 4.00 22.18 9.58 -33.58%
P/EPS 15.22 10.71 3.39 -7.58 -17.24 195.00 -8.16 -
EY 6.57 9.33 29.49 -13.20 -5.80 0.51 -12.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.47 1.06 0.34 0.56 0.89 1.22 -9.95%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 24/05/11 25/05/10 21/04/09 23/04/08 31/05/07 31/05/06 -
Price 0.63 0.20 0.21 0.11 0.40 0.39 0.53 -
P/RPS 0.73 0.41 0.18 0.17 8.00 22.18 8.33 -33.32%
P/EPS 13.70 14.29 2.03 -8.33 -34.48 195.00 -7.09 -
EY 7.30 7.00 49.14 -12.00 -2.90 0.51 -14.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.63 0.64 0.38 1.11 0.89 1.06 -9.55%

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