[YOKO] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -200.69%
YoY- -232.73%
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 153,360 151,752 183,392 141,324 148,044 144,000 169,612 -1.66%
PBT -10,536 7,824 16,580 -4,852 10,784 6,240 10,428 -
Tax 2,752 -2,244 -3,464 1,204 -3,492 1,132 -2,544 -
NP -7,784 5,580 13,116 -3,648 7,292 7,372 7,884 -
-
NP to SH -7,640 5,756 13,116 -3,648 7,292 7,372 7,884 -
-
Tax Rate - 28.68% 20.89% - 32.38% -18.14% 24.40% -
Total Cost 161,144 146,172 170,276 144,972 140,752 136,628 161,728 -0.06%
-
Net Worth 107,437 107,286 102,032 90,331 92,458 73,197 58,432 10.67%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 107,437 107,286 102,032 90,331 92,458 73,197 58,432 10.67%
NOSH 85,267 85,147 87,207 86,857 87,224 43,569 43,606 11.81%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -5.08% 3.68% 7.15% -2.58% 4.93% 5.12% 4.65% -
ROE -7.11% 5.37% 12.85% -4.04% 7.89% 10.07% 13.49% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 179.86 178.22 210.29 162.71 169.73 330.50 388.96 -12.05%
EPS -8.96 6.76 15.04 -4.20 8.36 16.92 18.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.17 1.04 1.06 1.68 1.34 -1.02%
Adjusted Per Share Value based on latest NOSH - 85,267
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 179.86 177.97 215.08 165.74 173.62 168.88 198.92 -1.66%
EPS -8.96 6.75 15.38 -4.28 8.55 8.65 9.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.2582 1.1966 1.0594 1.0843 0.8584 0.6853 10.67%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.70 1.21 0.78 0.62 0.75 0.68 0.29 -
P/RPS 0.95 0.68 0.37 0.38 0.44 0.21 0.07 54.41%
P/EPS -18.97 17.90 5.19 -14.76 8.97 4.02 1.60 -
EY -5.27 5.59 19.28 -6.77 11.15 24.88 62.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.96 0.67 0.60 0.71 0.40 0.22 35.28%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 12/05/14 13/05/13 26/04/12 06/05/11 07/05/10 11/05/09 -
Price 1.64 1.21 0.90 0.61 0.68 0.66 0.31 -
P/RPS 0.91 0.68 0.43 0.37 0.40 0.20 0.08 49.93%
P/EPS -18.30 17.90 5.98 -14.52 8.13 3.90 1.71 -
EY -5.46 5.59 16.71 -6.89 12.29 25.64 58.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.96 0.77 0.59 0.64 0.39 0.23 33.44%

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