[YGL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[YGL] YGL CONVERGENCE BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -29.2%
YoY- -31.91%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 12,038 11,740 12,411 12,058 11,936 12,016 10,904 6.82%
PBT -604 1,716 1,465 2,049 2,874 2,864 3,160 -
Tax 1,080 -136 -136 -26 -14 -16 -106 -
NP 476 1,580 1,329 2,022 2,860 2,848 3,054 -71.07%
-
NP to SH 410 1,492 1,233 1,940 2,740 2,852 3,024 -73.64%
-
Tax Rate - 7.93% 9.28% 1.27% 0.49% 0.56% 3.35% -
Total Cost 11,562 10,160 11,082 10,036 9,076 9,168 7,850 29.48%
-
Net Worth 21,495 21,189 20,563 20,370 22,291 13,327 12,463 43.86%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 2,040 - 1,069 -
Div Payout % - - - - 74.47% - 35.38% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 21,495 21,189 20,563 20,370 22,291 13,327 12,463 43.86%
NOSH 146,428 143,461 70,909 69,285 72,872 66,635 66,865 68.71%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.95% 13.46% 10.71% 16.77% 23.96% 23.70% 28.01% -
ROE 1.91% 7.04% 6.00% 9.52% 12.29% 21.40% 24.26% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.22 8.18 17.50 17.40 16.38 18.03 16.31 -36.69%
EPS 0.28 1.04 0.86 2.80 3.76 4.28 4.53 -84.39%
DPS 0.00 0.00 0.00 0.00 2.80 0.00 1.60 -
NAPS 0.1468 0.1477 0.29 0.294 0.3059 0.20 0.1864 -14.73%
Adjusted Per Share Value based on latest NOSH - 70,833
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.40 4.29 4.54 4.41 4.37 4.39 3.99 6.74%
EPS 0.15 0.55 0.45 0.71 1.00 1.04 1.11 -73.69%
DPS 0.00 0.00 0.00 0.00 0.75 0.00 0.39 -
NAPS 0.0786 0.0775 0.0752 0.0745 0.0815 0.0487 0.0456 43.80%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.14 0.14 0.60 0.65 0.70 0.79 0.68 -
P/RPS 1.70 1.71 3.43 3.73 4.27 4.38 4.17 -45.04%
P/EPS 50.00 13.46 34.51 23.21 18.62 18.46 15.04 122.91%
EY 2.00 7.43 2.90 4.31 5.37 5.42 6.65 -55.14%
DY 0.00 0.00 0.00 0.00 4.00 0.00 2.35 -
P/NAPS 0.95 0.95 2.07 2.21 2.29 3.95 3.65 -59.26%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 29/02/08 27/11/07 27/08/07 24/05/07 27/02/07 -
Price 0.13 0.15 0.17 0.59 0.66 0.77 0.69 -
P/RPS 1.58 1.83 0.97 3.39 4.03 4.27 4.23 -48.16%
P/EPS 46.43 14.42 9.78 21.07 17.55 17.99 15.26 110.11%
EY 2.15 6.93 10.23 4.75 5.70 5.56 6.55 -52.44%
DY 0.00 0.00 0.00 0.00 4.24 0.00 2.32 -
P/NAPS 0.89 1.02 0.59 2.01 2.16 3.85 3.70 -61.35%

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