[Y&G] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 29.2%
YoY- -13.48%
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 11,604 23,617 20,560 22,026 31,996 24,256 7,570 32.91%
PBT -8,788 -7,103 -6,764 -7,958 -10,992 -8,649 -5,602 34.97%
Tax 632 601 500 600 600 473 0 -
NP -8,156 -6,502 -6,264 -7,358 -10,392 -8,176 -5,602 28.42%
-
NP to SH -8,156 -6,502 -6,264 -7,358 -10,392 -8,176 -5,602 28.42%
-
Tax Rate - - - - - - - -
Total Cost 19,760 30,119 26,824 29,384 42,388 32,432 13,173 31.00%
-
Net Worth 31,094 34,182 35,706 36,738 37,770 40,286 44,365 -21.08%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 31,094 34,182 35,706 36,738 37,770 40,286 44,365 -21.08%
NOSH 50,975 51,017 51,009 51,026 51,041 50,995 50,995 -0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -70.29% -27.53% -30.47% -33.41% -32.48% -33.71% -74.00% -
ROE -26.23% -19.02% -17.54% -20.03% -27.51% -20.29% -12.63% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.76 46.29 40.31 43.17 62.69 47.57 14.85 32.89%
EPS -16.00 -12.74 -12.28 -14.42 -20.36 -16.03 -10.99 28.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.67 0.70 0.72 0.74 0.79 0.87 -21.05%
Adjusted Per Share Value based on latest NOSH - 50,990
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.31 10.81 9.41 10.08 14.64 11.10 3.47 32.75%
EPS -3.73 -2.98 -2.87 -3.37 -4.76 -3.74 -2.56 28.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1423 0.1565 0.1634 0.1682 0.1729 0.1844 0.2031 -21.09%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.29 0.38 0.43 0.29 0.27 0.27 0.32 -
P/RPS 1.27 0.82 1.07 0.67 0.43 0.57 2.16 -29.79%
P/EPS -1.81 -2.98 -3.50 -2.01 -1.33 -1.68 -2.91 -27.11%
EY -55.17 -33.54 -28.56 -49.72 -75.41 -59.38 -34.33 37.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.61 0.40 0.36 0.34 0.37 18.92%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 21/11/03 27/08/03 26/05/03 28/02/03 27/11/02 -
Price 0.23 0.37 0.43 0.48 0.26 0.28 0.31 -
P/RPS 1.01 0.80 1.07 1.11 0.41 0.59 2.09 -38.39%
P/EPS -1.44 -2.90 -3.50 -3.33 -1.28 -1.75 -2.82 -36.08%
EY -69.57 -34.44 -28.56 -30.04 -78.31 -57.26 -35.44 56.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.55 0.61 0.67 0.35 0.35 0.36 3.66%

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