[Y&G] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	45,184	54,243	78,936	12,816	21,567	16,774	1,870	69.98%
YoY %	-16.70%	-31.28%	515.92%	-40.58%	28.57%	797.01%	-	-
Horiz. %	2,416.26%	2,900.70%	4,221.18%	685.35%	1,153.32%	897.01%	100.00%	-
PBT	7,406	3,953	5,467	659	2,162	909	-240	-
YoY %	87.35%	-27.69%	729.59%	-69.52%	137.84%	478.75%	-	-
Horiz. %	-3,085.83%	-1,647.08%	-2,277.92%	-274.58%	-900.83%	-378.75%	100.00%	-
Tax	-2,105	-1,277	-2,578	-276	-750	-662	169	-
YoY %	-64.84%	50.47%	-834.06%	63.20%	-13.29%	-491.72%	-	-
Horiz. %	-1,245.56%	-755.62%	-1,525.44%	-163.31%	-443.79%	-391.72%	100.00%	-
NP	5,301	2,676	2,889	383	1,412	247	-71	-
YoY %	98.09%	-7.37%	654.31%	-72.88%	471.66%	447.89%	-	-
Horiz. %	-7,466.20%	-3,769.01%	-4,069.01%	-539.44%	-1,988.73%	-347.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,351	2,676	2,889	383	1,412	247	-71	-
YoY %	99.96%	-7.37%	654.31%	-72.88%	471.66%	447.89%	-	-
Horiz. %	-7,536.62%	-3,769.01%	-4,069.01%	-539.44%	-1,988.73%	-347.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.42%	32.30%	47.16%	41.88%	34.69%	72.83%	-	-
YoY %	-12.01%	-31.51%	12.61%	20.73%	-52.37%	0.00%	-	-
Horiz. %	39.02%	44.35%	64.75%	57.50%	47.63%	100.00%	-	-
Total Cost	39,883	51,567	76,047	12,433	20,155	16,527	1,941	65.46%
YoY %	-22.66%	-32.19%	511.65%	-38.31%	21.95%	751.47%	-	-
Horiz. %	2,054.77%	2,656.72%	3,917.93%	640.55%	1,038.38%	851.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	181,565	170,794	165,963	16,341	17,331	15,437	18,257	46.61%
YoY %	6.31%	2.91%	915.62%	-5.71%	12.27%	-15.45%	-	-
Horiz. %	994.50%	935.50%	909.04%	89.51%	94.93%	84.55%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	181,565	170,794	165,963	16,341	17,331	15,437	18,257	46.61%
YoY %	6.31%	2.91%	915.62%	-5.71%	12.27%	-15.45%	-	-
Horiz. %	994.50%	935.50%	909.04%	89.51%	94.93%	84.55%	100.00%	-
NOSH	153,869	153,869	153,670	51,066	50,974	51,458	50,714	20.30%
YoY %	0.00%	0.13%	200.92%	0.18%	-0.94%	1.47%	-	-
Horiz. %	303.41%	303.41%	303.01%	100.69%	100.51%	101.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	11.73%	4.93%	3.66%	2.99%	6.55%	1.47%	-3.80%	-
YoY %	137.93%	34.70%	22.41%	-54.35%	345.58%	138.68%	-	-
Horiz. %	-308.68%	-129.74%	-96.32%	-78.68%	-172.37%	-38.68%	100.00%	-
ROE	2.95%	1.57%	1.74%	2.34%	8.15%	1.60%	-0.39%	-
YoY %	87.90%	-9.77%	-25.64%	-71.29%	409.38%	510.26%	-	-
Horiz. %	-756.41%	-402.56%	-446.15%	-600.00%	-2,089.74%	-410.26%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	29.37	35.25	51.37	25.10	42.31	32.60	3.69	41.27%
YoY %	-16.68%	-31.38%	104.66%	-40.68%	29.79%	783.47%	-	-
Horiz. %	795.93%	955.28%	1,392.14%	680.22%	1,146.61%	883.47%	100.00%	-
EPS	3.48	1.74	1.88	0.75	2.77	0.48	-0.14	-
YoY %	100.00%	-7.45%	150.67%	-72.92%	477.08%	442.86%	-	-
Horiz. %	-2,485.71%	-1,242.86%	-1,342.86%	-535.71%	-1,978.57%	-342.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.18	1.11	1.08	0.32	0.34	0.30	0.36	21.86%
YoY %	6.31%	2.78%	237.50%	-5.88%	13.33%	-16.67%	-	-
Horiz. %	327.78%	308.33%	300.00%	88.89%	94.44%	83.33%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 50,999
RPS	20.68	24.83	36.13	5.87	9.87	7.68	0.86	69.85%
YoY %	-16.71%	-31.28%	515.50%	-40.53%	28.52%	793.02%	-	-
Horiz. %	2,404.65%	2,887.21%	4,201.16%	682.56%	1,147.67%	893.02%	100.00%	-
EPS	2.45	1.22	1.32	0.18	0.65	0.11	-0.03	-
YoY %	100.82%	-7.58%	633.33%	-72.31%	490.91%	466.67%	-	-
Horiz. %	-8,166.67%	-4,066.67%	-4,400.00%	-600.00%	-2,166.67%	-366.67%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.831	0.7817	0.7596	0.0748	0.0793	0.0707	0.0836	46.60%
YoY %	6.31%	2.91%	915.51%	-5.67%	12.16%	-15.43%	-	-
Horiz. %	994.02%	935.05%	908.61%	89.47%	94.86%	84.57%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	0.83	0.77	0.58	0.19	0.30	0.20	0.46	-
P/RPS	2.83	2.18	1.13	0.76	0.71	0.61	12.48	-21.90%
YoY %	29.82%	92.92%	48.68%	7.04%	16.39%	-95.11%	-	-
Horiz. %	22.68%	17.47%	9.05%	6.09%	5.69%	4.89%	100.00%	-
P/EPS	23.87	44.27	30.85	25.33	10.83	41.67	-328.57	-
YoY %	-46.08%	43.50%	21.79%	133.89%	-74.01%	112.68%	-	-
Horiz. %	-7.26%	-13.47%	-9.39%	-7.71%	-3.30%	-12.68%	100.00%	-
EY	4.19	2.26	3.24	3.95	9.23	2.40	-0.30	-
YoY %	85.40%	-30.25%	-17.97%	-57.20%	284.58%	900.00%	-	-
Horiz. %	-1,396.67%	-753.33%	-1,080.00%	-1,316.67%	-3,076.67%	-800.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.70	0.69	0.54	0.59	0.88	0.67	1.28	-9.56%
YoY %	1.45%	27.78%	-8.47%	-32.95%	31.34%	-47.66%	-	-
Horiz. %	54.69%	53.91%	42.19%	46.09%	68.75%	52.34%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	18/08/14	20/08/13	17/08/12	19/08/11	25/08/10	17/08/09	18/08/08	-
Price	0.79	0.605	0.43	0.145	0.17	0.20	0.17	-
P/RPS	2.69	1.72	0.84	0.58	0.40	0.61	4.61	-8.58%
YoY %	56.40%	104.76%	44.83%	45.00%	-34.43%	-86.77%	-	-
Horiz. %	58.35%	37.31%	18.22%	12.58%	8.68%	13.23%	100.00%	-
P/EPS	22.72	34.79	22.87	19.33	6.14	41.67	-121.43	-
YoY %	-34.69%	52.12%	18.31%	214.82%	-85.27%	134.32%	-	-
Horiz. %	-18.71%	-28.65%	-18.83%	-15.92%	-5.06%	-34.32%	100.00%	-
EY	4.40	2.87	4.37	5.17	16.29	2.40	-0.82	-
YoY %	53.31%	-34.32%	-15.47%	-68.26%	578.75%	392.68%	-	-
Horiz. %	-536.59%	-350.00%	-532.93%	-630.49%	-1,986.59%	-292.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.67	0.55	0.40	0.45	0.50	0.67	0.47	6.08%
YoY %	21.82%	37.50%	-11.11%	-10.00%	-25.37%	42.55%	-	-
Horiz. %	142.55%	117.02%	85.11%	95.74%	106.38%	142.55%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos