[YOKO] YoY Quarter Result on 30-Sep-2007 [#3]

Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 21.78%
YoY- 65.62%
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 39,637 52,759 46,779 42,127 30,334 28,146 24,554 8.30%
PBT 2,276 6,925 -1,239 3,722 2,829 -4,648 63 81.76%
Tax -792 -436 -284 169 -479 -182 56 -
NP 1,484 6,489 -1,523 3,891 2,350 -4,830 119 52.25%
-
NP to SH 1,484 6,490 -1,523 3,892 2,350 -4,830 119 52.25%
-
Tax Rate 34.80% 6.30% - -4.54% 16.93% - -88.89% -
Total Cost 38,153 46,270 48,302 38,236 27,984 32,976 24,435 7.70%
-
Net Worth 75,945 67,948 58,309 57,094 51,447 42,681 54,211 5.77%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 75,945 67,948 58,309 57,094 51,447 42,681 54,211 5.77%
NOSH 87,294 43,557 43,514 43,583 43,599 43,552 44,074 12.05%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.74% 12.30% -3.26% 9.24% 7.75% -17.16% 0.48% -
ROE 1.95% 9.55% -2.61% 6.82% 4.57% -11.32% 0.22% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 45.41 121.13 107.50 96.66 69.57 64.63 55.71 -3.34%
EPS 1.70 14.90 -3.50 8.93 5.39 -11.09 0.27 35.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 1.56 1.34 1.31 1.18 0.98 1.23 -5.60%
Adjusted Per Share Value based on latest NOSH - 43,583
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 46.49 61.87 54.86 49.41 35.57 33.01 28.80 8.30%
EPS 1.74 7.61 -1.79 4.56 2.76 -5.66 0.14 52.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8907 0.7969 0.6838 0.6696 0.6034 0.5006 0.6358 5.77%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.77 0.43 0.39 0.47 0.24 0.29 0.47 -
P/RPS 1.70 0.36 0.36 0.49 0.34 0.45 0.84 12.46%
P/EPS 45.29 2.89 -11.14 5.26 4.45 -2.61 174.07 -20.09%
EY 2.21 34.65 -8.97 19.00 22.46 -38.24 0.57 25.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.28 0.29 0.36 0.20 0.30 0.38 15.23%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 04/11/10 12/11/09 04/11/08 29/11/07 24/11/06 29/11/05 25/11/04 -
Price 0.79 0.52 0.35 0.43 0.28 0.25 0.46 -
P/RPS 1.74 0.43 0.33 0.44 0.40 0.39 0.83 13.12%
P/EPS 46.47 3.49 -10.00 4.82 5.19 -2.25 170.37 -19.46%
EY 2.15 28.65 -10.00 20.77 19.25 -44.36 0.59 24.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.33 0.26 0.33 0.24 0.26 0.37 16.17%

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