[YONGTAI] YoY TTM Result on 31-Mar-2005 [#3]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -68.9%
YoY- 102.66%
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 179,560 152,447 89,387 71,892 67,873 67,138 58,975 20.36%
PBT -519 -17,209 -2,207 636 -3,259 -2,304 5,227 -
Tax -732 -846 -842 -585 1,343 600 -1,416 -10.40%
NP -1,251 -18,055 -3,049 51 -1,916 -1,704 3,811 -
-
NP to SH -2,743 -18,710 -3,017 51 -1,916 -1,704 3,811 -
-
Tax Rate - - - 91.98% - - 27.09% -
Total Cost 180,811 170,502 92,436 71,841 69,789 68,842 55,164 21.85%
-
Net Worth 51,199 49,599 61,407 65,283 65,600 70,610 73,599 -5.86%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - 96 - - - 1,437 -
Div Payout % - - 0.00% - - - 37.71% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 51,199 49,599 61,407 65,283 65,600 70,610 73,599 -5.86%
NOSH 39,999 39,999 40,135 40,051 40,000 39,893 39,999 0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -0.70% -11.84% -3.41% 0.07% -2.82% -2.54% 6.46% -
ROE -5.36% -37.72% -4.91% 0.08% -2.92% -2.41% 5.18% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 448.90 381.12 222.71 179.50 169.68 168.29 147.44 20.36%
EPS -6.86 -46.78 -7.52 0.13 -4.79 -4.27 9.53 -
DPS 0.00 0.00 0.24 0.00 0.00 0.00 3.60 -
NAPS 1.28 1.24 1.53 1.63 1.64 1.77 1.84 -5.86%
Adjusted Per Share Value based on latest NOSH - 40,051
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 42.28 35.89 21.05 16.93 15.98 15.81 13.89 20.36%
EPS -0.65 -4.41 -0.71 0.01 -0.45 -0.40 0.90 -
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.34 -
NAPS 0.1206 0.1168 0.1446 0.1537 0.1545 0.1663 0.1733 -5.85%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.30 0.33 0.39 0.96 1.25 1.07 1.93 -
P/RPS 0.07 0.09 0.18 0.53 0.74 0.64 1.31 -38.60%
P/EPS -4.37 -0.71 -5.19 753.90 -26.10 -25.05 20.26 -
EY -22.86 -141.74 -19.27 0.13 -3.83 -3.99 4.94 -
DY 0.00 0.00 0.62 0.00 0.00 0.00 1.87 -
P/NAPS 0.23 0.27 0.25 0.59 0.76 0.60 1.05 -22.34%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 30/05/07 31/05/06 30/05/05 27/05/04 29/05/03 28/05/02 -
Price 0.29 0.30 0.38 0.71 1.26 1.06 1.69 -
P/RPS 0.06 0.08 0.17 0.40 0.74 0.63 1.15 -38.84%
P/EPS -4.23 -0.64 -5.06 557.57 -26.30 -24.82 17.74 -
EY -23.65 -155.92 -19.78 0.18 -3.80 -4.03 5.64 -
DY 0.00 0.00 0.63 0.00 0.00 0.00 2.13 -
P/NAPS 0.23 0.24 0.25 0.44 0.77 0.60 0.92 -20.61%

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