[Y&G] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 12.59%
YoY- -139.86%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 100,820 134,233 119,725 28,055 48,906 41,078 7,416 54.45%
PBT 13,791 6,914 13,081 -303 3,529 -1,167 -3,528 -
Tax -3,235 -2,213 -3,735 -448 -1,630 -1,762 -345 45.18%
NP 10,556 4,701 9,346 -751 1,899 -2,929 -3,873 -
-
NP to SH 10,647 4,714 9,359 -757 1,899 -2,926 -3,876 -
-
Tax Rate 23.46% 32.01% 28.55% - 46.19% - - -
Total Cost 90,264 129,532 110,379 28,806 47,007 44,007 11,289 41.38%
-
Net Worth 181,565 170,794 166,799 16,319 17,000 15,296 18,719 46.01%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 181,565 170,794 166,799 16,319 17,000 15,296 18,719 46.01%
NOSH 153,869 153,869 154,444 50,999 50,000 50,987 51,999 19.80%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.47% 3.50% 7.81% -2.68% 3.88% -7.13% -52.22% -
ROE 5.86% 2.76% 5.61% -4.64% 11.17% -19.13% -20.71% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 65.52 87.24 77.52 55.01 97.81 80.56 14.26 28.92%
EPS 6.92 3.06 6.06 -1.48 3.80 -5.74 -7.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.11 1.08 0.32 0.34 0.30 0.36 21.86%
Adjusted Per Share Value based on latest NOSH - 50,999
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 46.15 61.44 54.80 12.84 22.38 18.80 3.39 54.49%
EPS 4.87 2.16 4.28 -0.35 0.87 -1.34 -1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.831 0.7817 0.7635 0.0747 0.0778 0.07 0.0857 46.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.83 0.77 0.58 0.19 0.30 0.20 0.46 -
P/RPS 1.27 0.88 0.75 0.35 0.31 0.25 3.23 -14.40%
P/EPS 12.00 25.13 9.57 -12.80 7.90 -3.49 -6.17 -
EY 8.34 3.98 10.45 -7.81 12.66 -28.69 -16.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.54 0.59 0.88 0.67 1.28 -9.56%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 18/08/14 20/08/13 17/08/12 19/08/11 25/08/10 17/08/09 18/08/08 -
Price 0.79 0.605 0.43 0.145 0.17 0.20 0.17 -
P/RPS 1.21 0.69 0.55 0.26 0.17 0.25 1.19 0.27%
P/EPS 11.42 19.75 7.10 -9.77 4.48 -3.49 -2.28 -
EY 8.76 5.06 14.09 -10.24 22.34 -28.69 -43.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.55 0.40 0.45 0.50 0.67 0.47 6.08%

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