[YFG] YoY Quarter Result on 30-Jun-2012 [#4]

Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 141.99%
YoY- 108.96%
View:
Show?
Quarter Result
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 7,294 30,737 57,593 29,095 35,922 37,364 24,750 -17.74%
PBT -43,913 -6,142 1,044 242 -4,662 -609 2,620 -
Tax -2,350 208 2,757 -7 -229 0 -602 24.32%
NP -46,263 -5,934 3,801 235 -4,891 -609 2,018 -
-
NP to SH -46,263 -5,928 3,701 438 -4,891 -609 2,018 -
-
Tax Rate - - -264.08% 2.89% - - 22.98% -
Total Cost 53,557 36,671 53,792 28,860 40,813 37,973 22,732 14.68%
-
Net Worth -21,183 35,140 38,284 34,789 24,559 23,060 26,049 -
Dividend
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth -21,183 35,140 38,284 34,789 24,559 23,060 26,049 -
NOSH 608,723 611,134 606,721 625,714 459,065 405,999 408,947 6.56%
Ratio Analysis
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -634.26% -19.31% 6.60% 0.81% -13.62% -1.63% 8.15% -
ROE 0.00% -16.87% 9.67% 1.26% -19.91% -2.64% 7.75% -
Per Share
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.20 5.03 9.49 4.65 7.83 9.20 6.05 -22.78%
EPS -7.60 -0.97 0.61 0.07 -1.07 -0.15 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0348 0.0575 0.0631 0.0556 0.0535 0.0568 0.0637 -
Adjusted Per Share Value based on latest NOSH - 625,714
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.20 5.05 9.46 4.78 5.90 6.13 4.06 -17.70%
EPS -7.60 -0.97 0.61 0.07 -0.80 -0.10 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0348 0.0577 0.0629 0.0571 0.0403 0.0379 0.0428 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.03 0.115 0.12 0.14 0.18 0.09 0.07 -
P/RPS 2.50 2.29 1.26 3.01 2.30 0.98 1.16 13.06%
P/EPS -0.39 -11.86 19.67 200.00 -16.89 -60.00 14.19 -
EY -253.33 -8.43 5.08 0.50 -5.92 -1.67 7.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.00 1.90 2.52 3.36 1.58 1.10 -
Price Multiplier on Announcement Date
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/11/15 29/08/14 30/08/13 23/08/12 26/08/11 26/08/10 26/08/09 -
Price 0.045 0.12 0.125 0.14 0.12 0.12 0.08 -
P/RPS 3.76 2.39 1.32 3.01 1.53 1.30 1.32 18.21%
P/EPS -0.59 -12.37 20.49 200.00 -11.26 -80.00 16.21 -
EY -168.89 -8.08 4.88 0.50 -8.88 -1.25 6.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.09 1.98 2.52 2.24 2.11 1.26 -

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