[YOKO] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 8.5%
YoY- 0.73%
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 114,802 102,041 83,657 90,368 71,326 74,465 55,858 12.75%
PBT -867 -6,920 5,222 5,846 6,532 8,245 4,194 -
Tax -798 1,552 -2,704 -2,095 -268 -3,923 -333 15.67%
NP -1,665 -5,368 2,518 3,751 6,264 4,322 3,861 -
-
NP to SH -1,634 -5,377 2,518 3,751 3,724 4,322 3,861 -
-
Tax Rate - - 51.78% 35.84% 4.10% 47.58% 7.94% -
Total Cost 116,467 107,409 81,139 86,617 65,062 70,143 51,997 14.37%
-
Net Worth 45,328 47,054 53,597 42,341 39,798 37,623 35,852 3.98%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - 1,975 989 -
Div Payout % - - - - - 45.71% 25.63% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 45,328 47,054 53,597 42,341 39,798 37,623 35,852 3.98%
NOSH 43,585 43,569 43,575 19,785 19,800 19,801 19,807 14.04%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -1.45% -5.26% 3.01% 4.15% 8.78% 5.80% 6.91% -
ROE -3.60% -11.43% 4.70% 8.86% 9.36% 11.49% 10.77% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 263.39 234.21 191.98 456.73 360.23 376.06 282.00 -1.13%
EPS -3.75 -12.34 5.78 18.96 18.81 21.83 19.49 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 5.00 -
NAPS 1.04 1.08 1.23 2.14 2.01 1.90 1.81 -8.81%
Adjusted Per Share Value based on latest NOSH - 19,785
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 134.64 119.67 98.11 105.98 83.65 87.33 65.51 12.75%
EPS -1.92 -6.31 2.95 4.40 4.37 5.07 4.53 -
DPS 0.00 0.00 0.00 0.00 0.00 2.32 1.16 -
NAPS 0.5316 0.5518 0.6286 0.4966 0.4667 0.4412 0.4205 3.98%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.25 0.39 0.52 0.65 0.78 0.75 1.31 -
P/RPS 0.09 0.17 0.27 0.14 0.22 0.20 0.46 -23.79%
P/EPS -6.67 -3.16 9.00 3.43 4.15 3.44 6.72 -
EY -15.00 -31.64 11.11 29.17 24.11 29.10 14.88 -
DY 0.00 0.00 0.00 0.00 0.00 13.33 3.81 -
P/NAPS 0.24 0.36 0.42 0.30 0.39 0.39 0.72 -16.72%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 27/05/05 27/05/04 28/05/03 29/05/02 29/05/01 - -
Price 0.24 0.30 0.43 0.57 0.75 0.67 0.00 -
P/RPS 0.09 0.13 0.22 0.12 0.21 0.18 0.00 -
P/EPS -6.40 -2.43 7.44 3.01 3.99 3.07 0.00 -
EY -15.62 -41.14 13.44 33.26 25.08 32.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 14.93 0.00 -
P/NAPS 0.23 0.28 0.35 0.27 0.37 0.35 0.00 -

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