[Y&G] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 17.57%
YoY- 38.53%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 20,731 18,013 17,459 16,591 23,153 8,689 37,981 -9.59%
PBT -941 -3,262 -5,255 -5,515 -8,270 -15,531 11,882 -
Tax 0 0 -50 616 300 17 2,836 -
NP -941 -3,262 -5,305 -4,899 -7,970 -15,514 14,718 -
-
NP to SH -941 -3,258 -5,304 -4,899 -7,970 -15,514 11,248 -
-
Tax Rate - - - - - - -23.87% -
Total Cost 21,672 21,275 22,764 21,490 31,123 24,203 23,263 -1.17%
-
Net Worth 21,996 23,402 26,554 32,771 36,713 45,416 62,911 -16.05%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 21,996 23,402 26,554 32,771 36,713 45,416 62,911 -16.05%
NOSH 51,153 50,874 51,067 52,857 50,990 51,029 34,006 7.03%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -4.54% -18.11% -30.39% -29.53% -34.42% -178.55% 38.75% -
ROE -4.28% -13.92% -19.97% -14.95% -21.71% -34.16% 17.88% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 40.53 35.41 34.19 31.39 45.41 17.03 111.69 -15.53%
EPS -1.84 -6.40 -10.39 -9.27 -15.63 -30.40 33.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.46 0.52 0.62 0.72 0.89 1.85 -21.57%
Adjusted Per Share Value based on latest NOSH - 52,857
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 9.49 8.24 7.99 7.59 10.60 3.98 17.38 -9.58%
EPS -0.43 -1.49 -2.43 -2.24 -3.65 -7.10 5.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.1071 0.1215 0.15 0.168 0.2079 0.288 -16.05%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.39 0.64 0.43 0.25 0.29 0.70 1.53 -
P/RPS 0.96 1.81 1.26 0.80 0.64 4.11 1.37 -5.75%
P/EPS -21.20 -9.99 -4.14 -2.70 -1.86 -2.30 4.63 -
EY -4.72 -10.01 -24.15 -37.07 -53.90 -43.43 21.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.39 0.83 0.40 0.40 0.79 0.83 1.54%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 30/08/06 15/08/05 24/08/04 27/08/03 23/08/02 30/08/01 -
Price 0.32 0.49 0.54 0.35 0.48 0.56 1.70 -
P/RPS 0.79 1.38 1.58 1.12 1.06 3.29 1.52 -10.32%
P/EPS -17.40 -7.65 -5.20 -3.78 -3.07 -1.84 5.14 -
EY -5.75 -13.07 -19.23 -26.48 -32.56 -54.29 19.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.07 1.04 0.56 0.67 0.63 0.92 -3.56%

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