[Y&G] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -37.42%
YoY- 445.1%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 37,428 22,174 27,188 45,774 6,631 6,740 8,537 27.91%
PBT 9,937 3,650 1,517 2,991 345 245 685 56.13%
Tax -2,377 -1,078 -468 -1,879 -141 -150 -272 43.49%
NP 7,560 2,572 1,049 1,112 204 95 413 62.30%
-
NP to SH 7,574 2,622 1,049 1,112 204 95 413 62.35%
-
Tax Rate 23.92% 29.53% 30.85% 62.82% 40.87% 61.22% 39.71% -
Total Cost 29,868 19,602 26,139 44,662 6,427 6,645 8,124 24.22%
-
Net Worth 257,205 181,565 170,794 166,799 16,319 17,000 15,296 60.02%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 257,205 181,565 170,794 166,799 16,319 17,000 15,296 60.02%
NOSH 199,384 153,869 153,869 154,444 50,999 50,000 50,987 25.50%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 20.20% 11.60% 3.86% 2.43% 3.08% 1.41% 4.84% -
ROE 2.94% 1.44% 0.61% 0.67% 1.25% 0.56% 2.70% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.77 14.41 17.67 29.64 13.00 13.48 16.74 1.92%
EPS 3.80 1.70 0.68 0.72 0.40 0.19 0.81 29.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.18 1.11 1.08 0.32 0.34 0.30 27.50%
Adjusted Per Share Value based on latest NOSH - 154,444
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.13 10.15 12.44 20.95 3.04 3.08 3.91 27.90%
EPS 3.47 1.20 0.48 0.51 0.09 0.04 0.19 62.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1773 0.831 0.7817 0.7635 0.0747 0.0778 0.07 60.03%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.50 0.83 0.77 0.58 0.19 0.30 0.20 -
P/RPS 7.99 5.76 4.36 1.96 1.46 2.23 1.19 37.33%
P/EPS 39.49 48.71 112.94 80.56 47.50 157.89 24.69 8.13%
EY 2.53 2.05 0.89 1.24 2.11 0.63 4.05 -7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.70 0.69 0.54 0.59 0.88 0.67 9.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 18/08/14 20/08/13 17/08/12 19/08/11 25/08/10 17/08/09 -
Price 1.48 0.79 0.605 0.43 0.145 0.17 0.20 -
P/RPS 7.88 5.48 3.42 1.45 1.12 1.26 1.19 37.01%
P/EPS 38.96 46.36 88.74 59.72 36.25 89.47 24.69 7.89%
EY 2.57 2.16 1.13 1.67 2.76 1.12 4.05 -7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.67 0.55 0.40 0.45 0.50 0.67 9.41%

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