[YOKO] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
10-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 67.87%
YoY- -104.92%
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 81,764 92,937 87,139 88,250 80,779 85,076 106,313 -4.27%
PBT 3,877 8,921 -108 7,771 5,375 7,186 5,377 -5.30%
Tax -1,098 -2,357 -185 -1,811 -566 -2,174 -1,469 -4.73%
NP 2,779 6,564 -293 5,960 4,809 5,012 3,908 -5.52%
-
NP to SH 2,860 6,734 -293 5,960 4,809 5,013 3,909 -5.07%
-
Tax Rate 28.32% 26.42% - 23.30% 10.53% 30.25% 27.32% -
Total Cost 78,985 86,373 87,432 82,290 75,970 80,064 102,405 -4.23%
-
Net Worth 105,862 102,795 88,761 93,233 74,487 61,410 63,188 8.97%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 2,177 - - - - - -
Div Payout % - 32.34% - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 105,862 102,795 88,761 93,233 74,487 61,410 63,188 8.97%
NOSH 85,373 87,115 86,176 87,134 43,559 43,553 43,578 11.85%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.40% 7.06% -0.34% 6.75% 5.95% 5.89% 3.68% -
ROE 2.70% 6.55% -0.33% 6.39% 6.46% 8.16% 6.19% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 95.77 106.68 101.12 101.28 185.44 195.34 243.96 -14.42%
EPS 3.35 7.73 -0.34 6.84 11.04 11.51 8.97 -15.13%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.18 1.03 1.07 1.71 1.41 1.45 -2.57%
Adjusted Per Share Value based on latest NOSH - 87,183
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 95.89 108.99 102.19 103.50 94.74 99.77 124.68 -4.27%
EPS 3.35 7.90 -0.34 6.99 5.64 5.88 4.58 -5.07%
DPS 0.00 2.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2415 1.2056 1.041 1.0934 0.8736 0.7202 0.7411 8.97%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.29 1.00 0.62 0.69 0.66 0.31 0.41 -
P/RPS 1.35 0.94 0.61 0.68 0.36 0.16 0.17 41.22%
P/EPS 38.51 12.94 -182.35 10.09 5.98 2.69 4.57 42.62%
EY 2.60 7.73 -0.55 9.91 16.73 37.13 21.88 -29.87%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.85 0.60 0.64 0.39 0.22 0.28 24.43%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 14/08/13 10/08/12 11/08/11 10/08/10 06/08/09 11/08/08 -
Price 1.34 1.34 0.59 0.67 0.72 0.38 0.41 -
P/RPS 1.40 1.26 0.58 0.66 0.39 0.19 0.17 42.08%
P/EPS 40.00 17.34 -173.53 9.80 6.52 3.30 4.57 43.53%
EY 2.50 5.77 -0.58 10.21 15.33 30.29 21.88 -30.32%
DY 0.00 1.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.14 0.57 0.63 0.42 0.27 0.28 25.21%

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