[YOKO] YoY Quarter Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -379.35%
YoY- -4158.82%
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 46,779 42,127 30,334 28,146 24,554 21,498 23,816 11.89%
PBT -1,239 3,722 2,829 -4,648 63 1,098 1,744 -
Tax -284 169 -479 -182 56 -593 -767 -15.24%
NP -1,523 3,891 2,350 -4,830 119 505 977 -
-
NP to SH -1,523 3,892 2,350 -4,830 119 505 977 -
-
Tax Rate - -4.54% 16.93% - -88.89% 54.01% 43.98% -
Total Cost 48,302 38,236 27,984 32,976 24,435 20,993 22,839 13.28%
-
Net Worth 58,309 57,094 51,447 42,681 54,211 42,974 41,574 5.79%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 58,309 57,094 51,447 42,681 54,211 42,974 41,574 5.79%
NOSH 43,514 43,583 43,599 43,552 44,074 19,803 19,797 14.01%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -3.26% 9.24% 7.75% -17.16% 0.48% 2.35% 4.10% -
ROE -2.61% 6.82% 4.57% -11.32% 0.22% 1.18% 2.35% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 107.50 96.66 69.57 64.63 55.71 108.55 120.30 -1.85%
EPS -3.50 8.93 5.39 -11.09 0.27 2.55 4.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.31 1.18 0.98 1.23 2.17 2.10 -7.20%
Adjusted Per Share Value based on latest NOSH - 43,552
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 54.86 49.41 35.57 33.01 28.80 25.21 27.93 11.89%
EPS -1.79 4.56 2.76 -5.66 0.14 0.59 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6838 0.6696 0.6034 0.5006 0.6358 0.504 0.4876 5.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.39 0.47 0.24 0.29 0.47 0.69 0.67 -
P/RPS 0.36 0.49 0.34 0.45 0.84 0.64 0.56 -7.09%
P/EPS -11.14 5.26 4.45 -2.61 174.07 27.06 13.58 -
EY -8.97 19.00 22.46 -38.24 0.57 3.70 7.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.20 0.30 0.38 0.32 0.32 -1.62%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 04/11/08 29/11/07 24/11/06 29/11/05 25/11/04 19/11/03 27/11/02 -
Price 0.35 0.43 0.28 0.25 0.46 0.64 0.68 -
P/RPS 0.33 0.44 0.40 0.39 0.83 0.59 0.57 -8.69%
P/EPS -10.00 4.82 5.19 -2.25 170.37 25.10 13.78 -
EY -10.00 20.77 19.25 -44.36 0.59 3.98 7.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.24 0.26 0.37 0.29 0.32 -3.39%

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