[YFG] YoY TTM Result on 30-Jun-2007 [#4]

Announcement Date
03-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 53.71%
YoY- 61.09%
Quarter Report
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 99,075 100,182 132,315 107,479 73,766 128,187 178,076 -9.30%
PBT -4,533 4,184 -3,293 -11,337 -30,715 -27,159 6,846 -
Tax -89 -1,320 -443 -510 -643 -3,688 -1,871 -39.79%
NP -4,622 2,864 -3,736 -11,847 -31,358 -30,847 4,975 -
-
NP to SH -4,622 2,864 -3,580 -12,182 -31,310 -31,084 4,975 -
-
Tax Rate - 31.55% - - - - 27.33% -
Total Cost 103,697 97,318 136,051 119,326 105,124 159,034 173,101 -8.18%
-
Net Worth 23,060 26,049 22,857 23,481 36,547 70,571 66,388 -16.15%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 23,060 26,049 22,857 23,481 36,547 70,571 66,388 -16.15%
NOSH 405,999 408,947 403,125 402,777 406,086 406,048 66,388 35.21%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -4.67% 2.86% -2.82% -11.02% -42.51% -24.06% 2.79% -
ROE -20.04% 10.99% -15.66% -51.88% -85.67% -44.05% 7.49% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 24.40 24.50 32.82 26.68 18.17 31.57 268.23 -32.92%
EPS -1.14 0.70 -0.89 -3.02 -7.71 -7.66 7.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0568 0.0637 0.0567 0.0583 0.09 0.1738 1.00 -37.98%
Adjusted Per Share Value based on latest NOSH - 402,777
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 16.27 16.45 21.72 17.65 12.11 21.05 29.24 -9.30%
EPS -0.76 0.47 -0.59 -2.00 -5.14 -5.10 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0379 0.0428 0.0375 0.0386 0.06 0.1159 0.109 -16.13%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.09 0.07 0.04 0.14 0.15 0.21 0.66 -
P/RPS 0.37 0.29 0.12 0.52 0.83 0.67 0.25 6.74%
P/EPS -7.91 10.00 -4.50 -4.63 -1.95 -2.74 8.81 -
EY -12.65 10.00 -22.20 -21.60 -51.40 -36.45 11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.10 0.71 2.40 1.67 1.21 0.66 15.65%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 26/08/09 29/08/08 03/09/07 08/09/06 30/08/05 30/08/04 -
Price 0.12 0.08 0.09 0.12 0.12 0.17 0.34 -
P/RPS 0.49 0.33 0.27 0.45 0.66 0.54 0.13 24.73%
P/EPS -10.54 11.42 -10.13 -3.97 -1.56 -2.22 4.54 -
EY -9.49 8.75 -9.87 -25.20 -64.25 -45.03 22.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.26 1.59 2.06 1.33 0.98 0.34 35.54%

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