[YOKO] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 59.21%
YoY- 213.66%
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 129,000 144,849 142,953 126,696 120,416 137,835 153,092 -2.81%
PBT 5,527 14,643 5,586 9,247 7,653 14,111 4,138 4.93%
Tax -1,577 -4,137 -2,168 -1,937 -1,359 -2,610 -1,753 -1.74%
NP 3,950 10,506 3,418 7,310 6,294 11,501 2,385 8.76%
-
NP to SH 4,068 10,721 3,418 7,310 6,294 11,502 2,386 9.29%
-
Tax Rate 28.53% 28.25% 38.81% 20.95% 17.76% 18.50% 42.36% -
Total Cost 125,050 134,343 139,535 119,386 114,122 126,334 150,707 -3.06%
-
Net Worth 106,603 105,124 94,169 93,226 75,841 67,940 58,450 10.52%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 106,603 105,124 94,169 93,226 75,841 67,940 58,450 10.52%
NOSH 85,283 86,880 87,193 87,127 87,174 43,551 43,619 11.81%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.06% 7.25% 2.39% 5.77% 5.23% 8.34% 1.56% -
ROE 3.82% 10.20% 3.63% 7.84% 8.30% 16.93% 4.08% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 151.26 166.72 163.95 145.41 138.13 316.49 350.97 -13.08%
EPS 4.77 12.34 3.92 8.39 7.22 26.41 5.47 -2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.21 1.08 1.07 0.87 1.56 1.34 -1.15%
Adjusted Per Share Value based on latest NOSH - 86,485
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 151.29 169.88 167.65 148.59 141.22 161.65 179.54 -2.81%
EPS 4.77 12.57 4.01 8.57 7.38 13.49 2.80 9.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2502 1.2329 1.1044 1.0933 0.8895 0.7968 0.6855 10.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.27 1.21 0.56 0.67 0.77 0.43 0.39 -
P/RPS 0.84 0.73 0.34 0.46 0.56 0.14 0.11 40.30%
P/EPS 26.62 9.81 14.29 7.99 10.66 1.63 7.13 24.54%
EY 3.76 10.20 7.00 12.52 9.38 61.42 14.03 -19.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 0.52 0.63 0.89 0.28 0.29 23.30%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 21/11/13 08/11/12 08/11/11 04/11/10 12/11/09 04/11/08 -
Price 1.20 1.25 0.52 0.68 0.79 0.52 0.35 -
P/RPS 0.79 0.75 0.32 0.47 0.57 0.16 0.10 41.10%
P/EPS 25.16 10.13 13.27 8.10 10.94 1.97 6.40 25.61%
EY 3.98 9.87 7.54 12.34 9.14 50.79 15.63 -20.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 0.48 0.64 0.91 0.33 0.26 24.31%

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