[YOKO] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 5.59%
YoY- -19.64%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 144,904 117,530 114,736 86,144 80,136 91,380 69,398 13.04%
PBT 12,874 13,738 -1,514 1,116 7,008 7,290 6,550 11.91%
Tax -4,516 -814 -386 2,436 -2,588 -3,162 -2,944 7.38%
NP 8,358 12,924 -1,900 3,552 4,420 4,128 3,606 15.03%
-
NP to SH 8,360 12,926 -1,840 3,552 4,420 4,128 3,606 15.03%
-
Tax Rate 35.08% 5.93% - -218.28% 36.93% 43.37% 44.95% -
Total Cost 136,546 104,606 116,636 82,592 75,716 87,252 65,792 12.93%
-
Net Worth 54,483 49,212 48,834 54,847 43,170 40,606 38,395 6.00%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 54,483 49,212 48,834 54,847 43,170 40,606 38,395 6.00%
NOSH 43,587 43,551 43,601 43,529 19,802 19,808 19,791 14.05%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.77% 11.00% -1.66% 4.12% 5.52% 4.52% 5.20% -
ROE 15.34% 26.27% -3.77% 6.48% 10.24% 10.17% 9.39% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 332.45 269.87 263.14 197.90 404.67 461.33 350.65 -0.88%
EPS 19.18 29.68 -4.22 8.16 22.32 20.84 18.22 0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.13 1.12 1.26 2.18 2.05 1.94 -7.06%
Adjusted Per Share Value based on latest NOSH - 43,488
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 169.94 137.84 134.56 101.03 93.98 107.17 81.39 13.04%
EPS 9.80 15.16 -2.16 4.17 5.18 4.84 4.23 15.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.639 0.5772 0.5727 0.6432 0.5063 0.4762 0.4503 6.00%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.42 0.25 0.30 0.50 0.58 0.72 0.78 -
P/RPS 0.13 0.09 0.11 0.25 0.14 0.16 0.22 -8.39%
P/EPS 2.19 0.84 -7.11 6.13 2.60 3.45 4.28 -10.56%
EY 45.67 118.72 -14.07 16.32 38.48 28.94 23.36 11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.22 0.27 0.40 0.27 0.35 0.40 -2.67%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 25/08/06 26/08/05 20/08/04 28/08/03 29/08/02 28/08/01 -
Price 0.40 0.23 0.26 0.46 0.61 0.75 0.83 -
P/RPS 0.12 0.09 0.10 0.23 0.15 0.16 0.24 -10.90%
P/EPS 2.09 0.77 -6.16 5.64 2.73 3.60 4.56 -12.18%
EY 47.95 129.04 -16.23 17.74 36.59 27.79 21.95 13.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.20 0.23 0.37 0.28 0.37 0.43 -4.80%

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