[YOKO] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 89.18%
YoY- 14.48%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 57,368 43,072 40,068 45,690 34,699 36,927 35,156 -0.51%
PBT -757 558 3,504 3,645 3,275 4,197 1,484 -
Tax -193 1,218 -1,294 -1,581 -1,472 -1,212 141 -
NP -950 1,776 2,210 2,064 1,803 2,985 1,625 -
-
NP to SH -920 1,776 2,210 2,064 1,803 2,985 1,625 -
-
Tax Rate - -218.28% 36.93% 43.37% 44.95% 28.88% -9.50% -
Total Cost 58,318 41,296 37,858 43,626 32,896 33,942 33,531 -0.58%
-
Net Worth 48,834 54,847 43,170 40,606 38,395 36,619 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 48,834 54,847 43,170 40,606 38,395 36,619 0 -100.00%
NOSH 43,601 43,529 19,802 19,808 19,791 19,794 19,792 -0.83%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -1.66% 4.12% 5.52% 4.52% 5.20% 8.08% 4.62% -
ROE -1.88% 3.24% 5.12% 5.08% 4.70% 8.15% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 131.57 98.95 202.33 230.66 175.32 186.55 177.62 0.31%
EPS -2.11 4.08 11.16 10.42 9.11 15.08 8.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.26 2.18 2.05 1.94 1.85 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,816
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 67.28 50.51 46.99 53.58 40.69 43.31 41.23 -0.51%
EPS -1.08 2.08 2.59 2.42 2.11 3.50 1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5727 0.6432 0.5063 0.4762 0.4503 0.4295 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.30 0.50 0.58 0.72 0.78 1.39 0.00 -
P/RPS 0.23 0.51 0.29 0.31 0.44 0.75 0.00 -100.00%
P/EPS -14.22 12.25 5.20 6.91 8.56 9.22 0.00 -100.00%
EY -7.03 8.16 19.24 14.47 11.68 10.85 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.40 0.27 0.35 0.40 0.75 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 20/08/04 28/08/03 29/08/02 28/08/01 28/08/00 - -
Price 0.26 0.46 0.61 0.75 0.83 1.19 0.00 -
P/RPS 0.20 0.46 0.30 0.33 0.47 0.64 0.00 -100.00%
P/EPS -12.32 11.27 5.47 7.20 9.11 7.89 0.00 -100.00%
EY -8.12 8.87 18.30 13.89 10.98 12.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.37 0.28 0.37 0.43 0.64 0.00 -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

Post a Comment