[Y&G] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
21-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 14.87%
YoY- -11.8%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 7,974 11,604 23,617 20,560 22,026 31,996 24,256 -52.39%
PBT -4,782 -8,788 -7,103 -6,764 -7,958 -10,992 -8,649 -32.66%
Tax 630 632 601 500 600 600 473 21.07%
NP -4,152 -8,156 -6,502 -6,264 -7,358 -10,392 -8,176 -36.37%
-
NP to SH -4,152 -8,156 -6,502 -6,264 -7,358 -10,392 -8,176 -36.37%
-
Tax Rate - - - - - - - -
Total Cost 12,126 19,760 30,119 26,824 29,384 42,388 32,432 -48.13%
-
Net Worth 31,624 31,094 34,182 35,706 36,738 37,770 40,286 -14.91%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 31,624 31,094 34,182 35,706 36,738 37,770 40,286 -14.91%
NOSH 51,007 50,975 51,017 51,009 51,026 51,041 50,995 0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -52.07% -70.29% -27.53% -30.47% -33.41% -32.48% -33.71% -
ROE -13.13% -26.23% -19.02% -17.54% -20.03% -27.51% -20.29% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.63 22.76 46.29 40.31 43.17 62.69 47.57 -52.41%
EPS -8.14 -16.00 -12.74 -12.28 -14.42 -20.36 -16.03 -36.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.67 0.70 0.72 0.74 0.79 -14.92%
Adjusted Per Share Value based on latest NOSH - 50,950
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.65 5.31 10.81 9.41 10.08 14.64 11.10 -52.39%
EPS -1.90 -3.73 -2.98 -2.87 -3.37 -4.76 -3.74 -36.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1447 0.1423 0.1565 0.1634 0.1682 0.1729 0.1844 -14.93%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.25 0.29 0.38 0.43 0.29 0.27 0.27 -
P/RPS 1.60 1.27 0.82 1.07 0.67 0.43 0.57 99.11%
P/EPS -3.07 -1.81 -2.98 -3.50 -2.01 -1.33 -1.68 49.52%
EY -32.56 -55.17 -33.54 -28.56 -49.72 -75.41 -59.38 -33.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.57 0.61 0.40 0.36 0.34 11.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 26/02/04 21/11/03 27/08/03 26/05/03 28/02/03 -
Price 0.35 0.23 0.37 0.43 0.48 0.26 0.28 -
P/RPS 2.24 1.01 0.80 1.07 1.11 0.41 0.59 143.56%
P/EPS -4.30 -1.44 -2.90 -3.50 -3.33 -1.28 -1.75 82.19%
EY -23.26 -69.57 -34.44 -28.56 -30.04 -78.31 -57.26 -45.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.38 0.55 0.61 0.67 0.35 0.35 36.83%

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