[Y&G] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
21-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 94.92%
YoY- -11.41%
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 33,161 6,185 14,827 8,237 642 2,259 810 85.54%
PBT 2,475 314 1,917 224 -149 258 -953 -
Tax -698 -135 -600 -390 0 0 0 -
NP 1,777 179 1,317 -166 -149 258 -953 -
-
NP to SH 1,777 179 1,317 -166 -149 257 -952 -
-
Tax Rate 28.20% 42.99% 31.30% 174.11% - 0.00% - -
Total Cost 31,384 6,006 13,510 8,403 791 2,001 1,763 61.51%
-
Net Worth 166,883 16,365 16,845 14,587 18,496 226,159 25,454 36.76%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 166,883 16,365 16,845 14,587 18,496 226,159 25,454 36.76%
NOSH 154,521 51,142 51,046 50,303 51,379 513,999 50,909 20.30%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.36% 2.89% 8.88% -2.02% -23.21% 11.42% -117.65% -
ROE 1.06% 1.09% 7.82% -1.14% -0.81% 0.11% -3.74% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 21.46 12.09 29.05 16.37 1.25 0.44 1.59 54.24%
EPS 1.15 0.35 2.58 -0.33 -0.29 0.05 -1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.32 0.33 0.29 0.36 0.44 0.50 13.68%
Adjusted Per Share Value based on latest NOSH - 50,303
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 15.18 2.83 6.79 3.77 0.29 1.03 0.37 85.60%
EPS 0.81 0.08 0.60 -0.08 -0.07 0.12 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7638 0.0749 0.0771 0.0668 0.0847 1.0352 0.1165 36.76%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.70 0.15 0.35 0.10 0.20 0.39 0.61 -
P/RPS 3.26 1.24 1.20 0.61 16.01 88.74 38.34 -33.66%
P/EPS 60.87 42.86 13.57 -30.30 -68.97 780.00 -32.62 -
EY 1.64 2.33 7.37 -3.30 -1.45 0.13 -3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.47 1.06 0.34 0.56 0.89 1.22 -9.95%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 24/05/11 25/05/10 21/04/09 23/04/08 31/05/07 31/05/06 -
Price 0.63 0.20 0.21 0.11 0.40 0.39 0.53 -
P/RPS 2.94 1.65 0.72 0.67 32.01 88.74 33.31 -33.24%
P/EPS 54.78 57.14 8.14 -33.33 -137.93 780.00 -28.34 -
EY 1.83 1.75 12.29 -3.00 -0.72 0.13 -3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.63 0.64 0.38 1.11 0.89 1.06 -9.55%

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