[YOKO] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 20.19%
YoY- 9.32%
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 110,620 73,616 80,860 70,668 68,344 74,620 0 -100.00%
PBT -10,296 5,292 8,004 6,360 5,548 7,812 0 -100.00%
Tax -300 -1,928 -2,464 -1,996 -1,556 24 0 -100.00%
NP -10,596 3,364 5,540 4,364 3,992 7,836 0 -100.00%
-
NP to SH -10,596 3,364 5,540 4,364 3,992 7,836 0 -100.00%
-
Tax Rate - 36.43% 30.78% 31.38% 28.05% -0.31% - -
Total Cost 121,216 70,252 75,320 66,304 64,352 66,784 0 -100.00%
-
Net Worth 47,054 53,597 42,341 39,798 37,623 35,852 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 47,054 53,597 42,341 39,798 37,623 35,852 0 -100.00%
NOSH 43,569 43,575 19,785 19,800 19,801 19,807 19,803 -0.83%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin -9.58% 4.57% 6.85% 6.18% 5.84% 10.50% 0.00% -
ROE -22.52% 6.28% 13.08% 10.97% 10.61% 21.86% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 253.90 168.94 408.68 356.90 345.14 376.72 0.00 -100.00%
EPS -24.32 7.72 28.00 22.04 20.16 39.56 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.23 2.14 2.01 1.90 1.81 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,800
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 129.73 86.34 94.83 82.88 80.15 87.51 0.00 -100.00%
EPS -12.43 3.95 6.50 5.12 4.68 9.19 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5518 0.6286 0.4966 0.4667 0.4412 0.4205 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.39 0.52 0.65 0.78 0.75 1.31 0.00 -
P/RPS 0.15 0.31 0.16 0.22 0.22 0.35 0.00 -100.00%
P/EPS -1.60 6.74 2.32 3.54 3.72 3.31 0.00 -100.00%
EY -62.36 14.85 43.08 28.26 26.88 30.20 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.30 0.39 0.39 0.72 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 27/05/05 27/05/04 28/05/03 29/05/02 29/05/01 25/05/00 - -
Price 0.30 0.43 0.57 0.75 0.67 1.35 0.00 -
P/RPS 0.12 0.25 0.14 0.21 0.19 0.36 0.00 -100.00%
P/EPS -1.23 5.57 2.04 3.40 3.32 3.41 0.00 -100.00%
EY -81.07 17.95 49.12 29.39 30.09 29.30 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.27 0.37 0.35 0.75 0.00 -100.00%

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