[YOKO] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -0.63%
YoY- -57.53%
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 163,528 185,874 174,278 176,500 161,558 170,152 212,626 -4.27%
PBT 7,754 17,842 -216 15,542 10,750 14,372 10,754 -5.30%
Tax -2,196 -4,714 -370 -3,622 -1,132 -4,348 -2,938 -4.73%
NP 5,558 13,128 -586 11,920 9,618 10,024 7,816 -5.52%
-
NP to SH 5,720 13,468 -586 11,920 9,618 10,026 7,818 -5.07%
-
Tax Rate 28.32% 26.42% - 23.30% 10.53% 30.25% 27.32% -
Total Cost 157,970 172,746 174,864 164,580 151,940 160,128 204,810 -4.23%
-
Net Worth 105,862 102,795 88,761 93,233 74,487 61,410 63,188 8.97%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 4,355 - - - - - -
Div Payout % - 32.34% - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 105,862 102,795 88,761 93,233 74,487 61,410 63,188 8.97%
NOSH 85,373 87,115 86,176 87,134 43,559 43,553 43,578 11.85%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.40% 7.06% -0.34% 6.75% 5.95% 5.89% 3.68% -
ROE 5.40% 13.10% -0.66% 12.79% 12.91% 16.33% 12.37% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 191.55 213.37 202.23 202.56 370.89 390.67 487.91 -14.42%
EPS 6.70 15.46 -0.68 13.68 22.08 23.02 17.94 -15.13%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.18 1.03 1.07 1.71 1.41 1.45 -2.57%
Adjusted Per Share Value based on latest NOSH - 85,089
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 191.78 217.99 204.39 206.99 189.47 199.55 249.36 -4.27%
EPS 6.71 15.79 -0.69 13.98 11.28 11.76 9.17 -5.07%
DPS 0.00 5.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2415 1.2056 1.041 1.0934 0.8736 0.7202 0.7411 8.97%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.29 1.00 0.62 0.69 0.66 0.31 0.41 -
P/RPS 0.67 0.47 0.31 0.34 0.18 0.08 0.08 42.48%
P/EPS 19.25 6.47 -91.18 5.04 2.99 1.35 2.29 42.57%
EY 5.19 15.46 -1.10 19.83 33.45 74.26 43.76 -29.89%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.85 0.60 0.64 0.39 0.22 0.28 24.43%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 14/08/13 10/08/12 11/08/11 10/08/10 06/08/09 11/08/08 -
Price 1.34 1.34 0.59 0.67 0.72 0.38 0.41 -
P/RPS 0.70 0.63 0.29 0.33 0.19 0.10 0.08 43.52%
P/EPS 20.00 8.67 -86.76 4.90 3.26 1.65 2.29 43.48%
EY 5.00 11.54 -1.15 20.42 30.67 60.58 43.76 -30.32%
DY 0.00 3.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.14 0.57 0.63 0.42 0.27 0.28 25.21%

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