[YLI] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 11.22%
YoY- -27.53%
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 158,508 131,812 78,676 73,232 125,248 138,844 107,200 6.72%
PBT 4,632 596 -7,452 3,964 3,512 17,568 15,364 -18.09%
Tax -768 180 28 -1,348 -1,820 -4,096 -3,744 -23.18%
NP 3,864 776 -7,424 2,616 1,692 13,472 11,620 -16.75%
-
NP to SH 3,428 92 -3,504 2,548 3,516 13,472 11,620 -18.39%
-
Tax Rate 16.58% -30.20% - 34.01% 51.82% 23.32% 24.37% -
Total Cost 154,644 131,036 86,100 70,616 123,556 125,372 95,580 8.34%
-
Net Worth 150,713 178,249 153,546 184,637 197,528 197,943 192,025 -3.95%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 150,713 178,249 153,546 184,637 197,528 197,943 192,025 -3.95%
NOSH 98,505 115,000 98,426 92,318 98,764 98,479 98,474 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.44% 0.59% -9.44% 3.57% 1.35% 9.70% 10.84% -
ROE 2.27% 0.05% -2.28% 1.38% 1.78% 6.81% 6.05% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 160.91 114.62 79.93 79.33 126.82 140.99 108.86 6.72%
EPS 3.48 0.08 -3.56 2.76 3.56 13.68 11.80 -18.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.55 1.56 2.00 2.00 2.01 1.95 -3.95%
Adjusted Per Share Value based on latest NOSH - 92,318
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 153.96 128.03 76.42 71.13 121.66 134.86 104.13 6.72%
EPS 3.33 0.09 -3.40 2.47 3.42 13.09 11.29 -18.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4639 1.7314 1.4914 1.7935 1.9187 1.9227 1.8652 -3.95%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.32 0.37 0.37 0.63 0.90 1.14 3.24 -
P/RPS 0.20 0.32 0.46 0.79 0.71 0.81 2.98 -36.22%
P/EPS 9.20 462.50 -10.39 22.83 25.28 8.33 27.46 -16.64%
EY 10.88 0.22 -9.62 4.38 3.96 12.00 3.64 20.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.24 0.32 0.45 0.57 1.66 -29.12%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 25/08/11 26/08/10 20/08/09 28/08/08 28/08/07 -
Price 0.55 0.35 0.37 0.63 0.92 0.93 3.20 -
P/RPS 0.34 0.31 0.46 0.79 0.73 0.66 2.94 -30.17%
P/EPS 15.80 437.50 -10.39 22.83 25.84 6.80 27.12 -8.60%
EY 6.33 0.23 -9.62 4.38 3.87 14.71 3.69 9.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.23 0.24 0.32 0.46 0.46 1.64 -22.31%

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