[Y&G] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 8.15%
YoY- -311.9%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 28,055 48,906 41,078 7,416 20,731 18,013 17,459 8.22%
PBT -303 3,529 -1,167 -3,528 -941 -3,262 -5,255 -37.83%
Tax -448 -1,630 -1,762 -345 0 0 -50 44.09%
NP -751 1,899 -2,929 -3,873 -941 -3,262 -5,305 -27.79%
-
NP to SH -757 1,899 -2,926 -3,876 -941 -3,258 -5,304 -27.69%
-
Tax Rate - 46.19% - - - - - -
Total Cost 28,806 47,007 44,007 11,289 21,672 21,275 22,764 3.99%
-
Net Worth 16,319 17,000 15,296 18,719 21,996 23,402 26,554 -7.79%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 16,319 17,000 15,296 18,719 21,996 23,402 26,554 -7.79%
NOSH 50,999 50,000 50,987 51,999 51,153 50,874 51,067 -0.02%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -2.68% 3.88% -7.13% -52.22% -4.54% -18.11% -30.39% -
ROE -4.64% 11.17% -19.13% -20.71% -4.28% -13.92% -19.97% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 55.01 97.81 80.56 14.26 40.53 35.41 34.19 8.24%
EPS -1.48 3.80 -5.74 -7.45 -1.84 -6.40 -10.39 -27.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.34 0.30 0.36 0.43 0.46 0.52 -7.76%
Adjusted Per Share Value based on latest NOSH - 51,999
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.84 22.38 18.80 3.39 9.49 8.24 7.99 8.22%
EPS -0.35 0.87 -1.34 -1.77 -0.43 -1.49 -2.43 -27.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0747 0.0778 0.07 0.0857 0.1007 0.1071 0.1215 -7.78%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.19 0.30 0.20 0.46 0.39 0.64 0.43 -
P/RPS 0.35 0.31 0.25 3.23 0.96 1.81 1.26 -19.21%
P/EPS -12.80 7.90 -3.49 -6.17 -21.20 -9.99 -4.14 20.68%
EY -7.81 12.66 -28.69 -16.20 -4.72 -10.01 -24.15 -17.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.88 0.67 1.28 0.91 1.39 0.83 -5.52%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/11 25/08/10 17/08/09 18/08/08 30/08/07 30/08/06 15/08/05 -
Price 0.145 0.17 0.20 0.17 0.32 0.49 0.54 -
P/RPS 0.26 0.17 0.25 1.19 0.79 1.38 1.58 -25.96%
P/EPS -9.77 4.48 -3.49 -2.28 -17.40 -7.65 -5.20 11.07%
EY -10.24 22.34 -28.69 -43.85 -5.75 -13.07 -19.23 -9.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.67 0.47 0.74 1.07 1.04 -13.02%

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