[YOKO] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 59.57%
YoY- 7.07%
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 58,765 57,368 43,072 40,068 45,690 34,699 36,927 8.04%
PBT 6,869 -757 558 3,504 3,645 3,275 4,197 8.55%
Tax -407 -193 1,218 -1,294 -1,581 -1,472 -1,212 -16.62%
NP 6,462 -950 1,776 2,210 2,064 1,803 2,985 13.73%
-
NP to SH 6,463 -920 1,776 2,210 2,064 1,803 2,985 13.73%
-
Tax Rate 5.93% - -218.28% 36.93% 43.37% 44.95% 28.88% -
Total Cost 52,303 58,318 41,296 37,858 43,626 32,896 33,942 7.46%
-
Net Worth 49,212 48,834 54,847 43,170 40,606 38,395 36,619 5.04%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 49,212 48,834 54,847 43,170 40,606 38,395 36,619 5.04%
NOSH 43,551 43,601 43,529 19,802 19,808 19,791 19,794 14.03%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.00% -1.66% 4.12% 5.52% 4.52% 5.20% 8.08% -
ROE 13.13% -1.88% 3.24% 5.12% 5.08% 4.70% 8.15% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 134.93 131.57 98.95 202.33 230.66 175.32 186.55 -5.25%
EPS 14.84 -2.11 4.08 11.16 10.42 9.11 15.08 -0.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.26 2.18 2.05 1.94 1.85 -7.88%
Adjusted Per Share Value based on latest NOSH - 19,784
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 68.92 67.28 50.51 46.99 53.58 40.69 43.31 8.04%
EPS 7.58 -1.08 2.08 2.59 2.42 2.11 3.50 13.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5772 0.5727 0.6432 0.5063 0.4762 0.4503 0.4295 5.04%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.25 0.30 0.50 0.58 0.72 0.78 1.39 -
P/RPS 0.19 0.23 0.51 0.29 0.31 0.44 0.75 -20.44%
P/EPS 1.68 -14.22 12.25 5.20 6.91 8.56 9.22 -24.69%
EY 59.36 -7.03 8.16 19.24 14.47 11.68 10.85 32.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.40 0.27 0.35 0.40 0.75 -18.47%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 26/08/05 20/08/04 28/08/03 29/08/02 28/08/01 28/08/00 -
Price 0.23 0.26 0.46 0.61 0.75 0.83 1.19 -
P/RPS 0.17 0.20 0.46 0.30 0.33 0.47 0.64 -19.81%
P/EPS 1.55 -12.32 11.27 5.47 7.20 9.11 7.89 -23.74%
EY 64.52 -8.12 8.87 18.30 13.89 10.98 12.67 31.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.37 0.28 0.37 0.43 0.64 -17.61%

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