[YOKO] YoY TTM Result on 31-Dec-2002 [#4]

Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3.84%
YoY- -4.79%
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 113,179 92,790 85,468 87,820 70,745 76,034 37,203 -1.17%
PBT -6,188 -3,023 5,900 5,435 6,329 8,811 2,241 -
Tax -776 1,145 -2,838 562 -2,698 -3,528 -339 -0.87%
NP -6,964 -1,878 3,062 5,997 3,631 5,283 1,902 -
-
NP to SH -6,933 -1,887 3,062 3,457 3,631 5,283 1,902 -
-
Tax Rate - - 48.10% -10.34% 42.63% 40.04% 15.13% -
Total Cost 120,143 94,668 82,406 81,823 67,114 70,751 35,301 -1.29%
-
Net Worth 42,763 50,103 39,987 39,586 38,780 36,746 33,846 -0.24%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - 1,975 989 -
Div Payout % - - - - - 37.40% 52.03% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 42,763 50,103 39,987 39,586 38,780 36,746 33,846 -0.24%
NOSH 43,636 43,568 33,047 19,793 19,785 19,756 19,792 -0.83%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -6.15% -2.02% 3.58% 6.83% 5.13% 6.95% 5.11% -
ROE -16.21% -3.77% 7.66% 8.73% 9.36% 14.38% 5.62% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 259.37 212.98 258.62 443.69 357.56 384.86 187.96 -0.34%
EPS -15.89 -4.33 9.27 17.47 18.35 26.74 9.61 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 5.00 -
NAPS 0.98 1.15 1.21 2.00 1.96 1.86 1.71 0.59%
Adjusted Per Share Value based on latest NOSH - 19,793
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 132.73 108.82 100.23 102.99 82.97 89.17 43.63 -1.17%
EPS -8.13 -2.21 3.59 4.05 4.26 6.20 2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 2.32 1.16 -
NAPS 0.5015 0.5876 0.469 0.4643 0.4548 0.431 0.3969 -0.24%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.25 0.43 0.54 0.68 0.75 0.97 0.00 -
P/RPS 0.10 0.20 0.21 0.15 0.21 0.25 0.00 -100.00%
P/EPS -1.57 -9.93 5.83 3.89 4.09 3.63 0.00 -100.00%
EY -63.55 -10.07 17.16 25.68 24.47 27.57 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 10.31 0.00 -
P/NAPS 0.26 0.37 0.45 0.34 0.38 0.52 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 01/03/06 28/02/05 26/02/04 26/02/03 03/04/02 23/02/01 - -
Price 0.25 0.46 0.57 0.69 0.77 0.79 0.00 -
P/RPS 0.10 0.22 0.22 0.16 0.22 0.21 0.00 -100.00%
P/EPS -1.57 -10.62 6.15 3.95 4.20 2.95 0.00 -100.00%
EY -63.55 -9.42 16.26 25.31 23.83 33.85 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 12.66 0.00 -
P/NAPS 0.26 0.40 0.47 0.35 0.39 0.42 0.00 -100.00%

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