[YOKO] YoY 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- 15.4%
YoY- 7.44%
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 47,236 51,912 55,814 38,446 39,637 52,759 46,779 0.16%
PBT 1,650 5,721 5,694 1,475 2,276 6,925 -1,239 -
Tax -479 -1,779 -1,983 -127 -792 -436 -284 9.09%
NP 1,171 3,942 3,711 1,348 1,484 6,489 -1,523 -
-
NP to SH 1,208 3,987 3,711 1,348 1,484 6,490 -1,523 -
-
Tax Rate 29.03% 31.10% 34.83% 8.61% 34.80% 6.30% - -
Total Cost 46,065 47,970 52,103 37,098 38,153 46,270 48,302 -0.78%
-
Net Worth 106,338 104,647 94,081 93,055 75,945 67,948 58,309 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 106,338 104,647 94,081 93,055 75,945 67,948 58,309 10.52%
NOSH 85,070 86,485 87,112 86,967 87,294 43,557 43,514 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 2.48% 7.59% 6.65% 3.51% 3.74% 12.30% -3.26% -
ROE 1.14% 3.81% 3.94% 1.45% 1.95% 9.55% -2.61% -
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 55.53 60.02 64.07 44.21 45.41 121.13 107.50 -10.42%
EPS 1.42 4.61 4.26 1.55 1.70 14.90 -3.50 -
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 55.40 60.88 65.46 45.09 46.49 61.87 54.86 0.16%
EPS 1.42 4.68 4.35 1.58 1.74 7.61 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2471 1.2273 1.1034 1.0913 0.8907 0.7969 0.6838 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 2.29 2.02 0.87 1.52 1.70 0.36 0.36 36.10%
P/EPS 89.44 26.25 13.15 43.23 45.29 2.89 -11.14 -
EY 1.12 3.81 7.61 2.31 2.21 34.65 -8.97 -
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 2.16 2.08 0.81 1.54 1.74 0.43 0.33 36.75%
P/EPS 84.51 27.11 12.21 43.87 46.47 3.49 -10.00 -
EY 1.18 3.69 8.19 2.28 2.15 28.65 -10.00 -
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