[Y&G] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 79.18%
YoY- 893.37%
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 27,055 33,161 6,185 14,827 8,237 642 2,259 51.20%
PBT 2,436 2,475 314 1,917 224 -149 258 45.33%
Tax -809 -698 -135 -600 -390 0 0 -
NP 1,627 1,777 179 1,317 -166 -149 258 35.88%
-
NP to SH 1,627 1,777 179 1,317 -166 -149 257 35.97%
-
Tax Rate 33.21% 28.20% 42.99% 31.30% 174.11% - 0.00% -
Total Cost 25,428 31,384 6,006 13,510 8,403 791 2,001 52.70%
-
Net Worth 170,794 166,883 16,365 16,845 14,587 18,496 226,159 -4.56%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 170,794 166,883 16,365 16,845 14,587 18,496 226,159 -4.56%
NOSH 153,869 154,521 51,142 51,046 50,303 51,379 513,999 -18.19%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.01% 5.36% 2.89% 8.88% -2.02% -23.21% 11.42% -
ROE 0.95% 1.06% 1.09% 7.82% -1.14% -0.81% 0.11% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 17.58 21.46 12.09 29.05 16.37 1.25 0.44 84.79%
EPS 1.06 1.15 0.35 2.58 -0.33 -0.29 0.05 66.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.08 0.32 0.33 0.29 0.36 0.44 16.65%
Adjusted Per Share Value based on latest NOSH - 51,046
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.38 15.18 2.83 6.79 3.77 0.29 1.03 51.29%
EPS 0.74 0.81 0.08 0.60 -0.08 -0.07 0.12 35.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7817 0.7638 0.0749 0.0771 0.0668 0.0847 1.0352 -4.56%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.42 0.70 0.15 0.35 0.10 0.20 0.39 -
P/RPS 2.39 3.26 1.24 1.20 0.61 16.01 88.74 -45.22%
P/EPS 39.72 60.87 42.86 13.57 -30.30 -68.97 780.00 -39.09%
EY 2.52 1.64 2.33 7.37 -3.30 -1.45 0.13 63.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.65 0.47 1.06 0.34 0.56 0.89 -13.21%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 28/05/12 24/05/11 25/05/10 21/04/09 23/04/08 31/05/07 -
Price 0.50 0.63 0.20 0.21 0.11 0.40 0.39 -
P/RPS 2.84 2.94 1.65 0.72 0.67 32.01 88.74 -43.62%
P/EPS 47.29 54.78 57.14 8.14 -33.33 -137.93 780.00 -37.29%
EY 2.11 1.83 1.75 12.29 -3.00 -0.72 0.13 59.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.63 0.64 0.38 1.11 0.89 -10.73%

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