[YFG] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Announcement Date
03-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 33.83%
YoY- 63.24%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 97,034 97,607 130,676 107,479 73,766 128,187 178,076 -9.61%
PBT -4,366 2,748 -3,357 -10,664 -30,715 -27,159 6,846 -
Tax 0 116 -395 -510 -643 -4,146 -1,871 -
NP -4,366 2,864 -3,752 -11,174 -31,358 -31,305 4,975 -
-
NP to SH -4,366 2,864 -3,596 -11,509 -31,310 -31,084 4,975 -
-
Tax Rate - -4.22% - - - - 27.33% -
Total Cost 101,400 94,743 134,428 118,653 105,124 159,492 173,101 -8.52%
-
Net Worth 22,961 25,945 22,909 23,668 34,831 69,035 97,157 -21.36%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 22,961 25,945 22,909 23,668 34,831 69,035 97,157 -21.36%
NOSH 404,259 407,307 404,044 405,985 405,960 406,088 66,405 35.10%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -4.50% 2.93% -2.87% -10.40% -42.51% -24.42% 2.79% -
ROE -19.01% 11.04% -15.70% -48.62% -89.89% -45.03% 5.12% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 24.00 23.96 32.34 26.47 18.17 31.57 268.17 -33.10%
EPS -1.08 0.71 -0.89 -2.83 -7.71 -7.66 7.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0568 0.0637 0.0567 0.0583 0.0858 0.17 1.4631 -41.79%
Adjusted Per Share Value based on latest NOSH - 402,777
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 15.93 16.03 21.45 17.65 12.11 21.05 29.24 -9.62%
EPS -0.72 0.47 -0.59 -1.89 -5.14 -5.10 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.0426 0.0376 0.0389 0.0572 0.1133 0.1595 -21.35%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.09 0.07 0.04 0.14 0.15 0.21 0.66 -
P/RPS 0.37 0.29 0.12 0.53 0.83 0.67 0.25 6.74%
P/EPS -8.33 9.96 -4.49 -4.94 -1.94 -2.74 8.81 -
EY -12.00 10.05 -22.25 -20.25 -51.42 -36.45 11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.10 0.71 2.40 1.75 1.24 0.45 23.27%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 26/08/09 29/08/08 03/09/07 08/09/06 30/08/05 30/08/04 -
Price 0.12 0.08 0.09 0.12 0.12 0.17 0.34 -
P/RPS 0.50 0.33 0.28 0.45 0.66 0.54 0.13 25.15%
P/EPS -11.11 11.38 -10.11 -4.23 -1.56 -2.22 4.54 -
EY -9.00 8.79 -9.89 -23.62 -64.27 -45.03 22.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.26 1.59 2.06 1.40 1.00 0.23 44.66%

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