[YOKO] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 271.47%
YoY- 200.04%
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 169,612 226,208 123,848 117,112 110,620 73,616 80,860 13.12%
PBT 10,428 11,616 7,636 10,988 -10,296 5,292 8,004 4.50%
Tax -2,544 -2,516 -3,700 -388 -300 -1,928 -2,464 0.53%
NP 7,884 9,100 3,936 10,600 -10,596 3,364 5,540 6.05%
-
NP to SH 7,884 9,100 3,936 10,600 -10,596 3,364 5,540 6.05%
-
Tax Rate 24.40% 21.66% 48.45% 3.53% - 36.43% 30.78% -
Total Cost 161,728 217,108 119,912 106,512 121,216 70,252 75,320 13.56%
-
Net Worth 58,432 61,886 51,376 45,328 47,054 53,597 42,341 5.51%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 58,432 61,886 51,376 45,328 47,054 53,597 42,341 5.51%
NOSH 43,606 43,582 43,539 43,585 43,569 43,575 19,785 14.06%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.65% 4.02% 3.18% 9.05% -9.58% 4.57% 6.85% -
ROE 13.49% 14.70% 7.66% 23.38% -22.52% 6.28% 13.08% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 388.96 519.04 284.45 268.69 253.90 168.94 408.68 -0.82%
EPS 18.08 20.88 9.04 24.32 -24.32 7.72 28.00 -7.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.42 1.18 1.04 1.08 1.23 2.14 -7.49%
Adjusted Per Share Value based on latest NOSH - 43,585
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 198.92 265.29 145.25 137.35 129.73 86.34 94.83 13.12%
EPS 9.25 10.67 4.62 12.43 -12.43 3.95 6.50 6.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6853 0.7258 0.6025 0.5316 0.5518 0.6286 0.4966 5.50%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.29 0.40 0.31 0.25 0.39 0.52 0.65 -
P/RPS 0.07 0.08 0.11 0.09 0.15 0.31 0.16 -12.85%
P/EPS 1.60 1.92 3.43 1.03 -1.60 6.74 2.32 -5.99%
EY 62.34 52.20 29.16 97.28 -62.36 14.85 43.08 6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.28 0.26 0.24 0.36 0.42 0.30 -5.03%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 11/05/09 08/05/08 28/05/07 30/05/06 27/05/05 27/05/04 28/05/03 -
Price 0.31 0.44 0.32 0.24 0.30 0.43 0.57 -
P/RPS 0.08 0.08 0.11 0.09 0.12 0.25 0.14 -8.89%
P/EPS 1.71 2.11 3.54 0.99 -1.23 5.57 2.04 -2.89%
EY 58.32 47.45 28.25 101.33 -81.07 17.95 49.12 2.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.31 0.27 0.23 0.28 0.35 0.27 -2.63%

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