[YOKO] YoY Quarter Result on 31-Mar-2003 [#1]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 232.93%
YoY- 26.95%
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 29,278 27,655 18,404 20,215 17,667 17,086 18,655 7.79%
PBT 2,747 -2,574 1,323 2,001 1,590 1,387 1,953 5.84%
Tax -97 -75 -482 -616 -499 -389 6 -
NP 2,650 -2,649 841 1,385 1,091 998 1,959 5.16%
-
NP to SH 2,650 -2,649 841 1,385 1,091 998 1,959 5.16%
-
Tax Rate 3.53% - 36.43% 30.78% 31.38% 28.05% -0.31% -
Total Cost 26,628 30,304 17,563 18,830 16,576 16,088 16,696 8.08%
-
Net Worth 45,328 47,054 53,597 42,341 39,798 37,623 35,852 3.98%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 45,328 47,054 53,597 42,341 39,798 37,623 35,852 3.98%
NOSH 43,585 43,569 43,575 19,785 19,800 19,801 19,807 14.04%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 9.05% -9.58% 4.57% 6.85% 6.18% 5.84% 10.50% -
ROE 5.85% -5.63% 1.57% 3.27% 2.74% 2.65% 5.46% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 67.17 63.47 42.24 102.17 89.23 86.29 94.18 -5.47%
EPS 6.08 -6.08 1.93 7.00 5.51 5.04 9.89 -7.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.08 1.23 2.14 2.01 1.90 1.81 -8.81%
Adjusted Per Share Value based on latest NOSH - 19,785
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 34.34 32.43 21.58 23.71 20.72 20.04 21.88 7.79%
EPS 3.11 -3.11 0.99 1.62 1.28 1.17 2.30 5.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5316 0.5518 0.6286 0.4966 0.4667 0.4412 0.4205 3.98%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.25 0.39 0.52 0.65 0.78 0.75 1.31 -
P/RPS 0.37 0.61 1.23 0.64 0.87 0.87 1.39 -19.78%
P/EPS 4.11 -6.41 26.94 9.29 14.16 14.88 13.25 -17.71%
EY 24.32 -15.59 3.71 10.77 7.06 6.72 7.55 21.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.36 0.42 0.30 0.39 0.39 0.72 -16.72%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 27/05/05 27/05/04 28/05/03 29/05/02 29/05/01 25/05/00 -
Price 0.24 0.30 0.43 0.57 0.75 0.67 1.35 -
P/RPS 0.36 0.47 1.02 0.56 0.84 0.78 1.43 -20.52%
P/EPS 3.95 -4.93 22.28 8.14 13.61 13.29 13.65 -18.66%
EY 25.33 -20.27 4.49 12.28 7.35 7.52 7.33 22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.35 0.27 0.37 0.35 0.75 -17.87%

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