[Y&G] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
04-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 70.1%
YoY- 80.18%
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 8,526 5,144 16,796 12,889 7,974 11,604 23,617 -49.33%
PBT -4,762 -4,348 -5,267 1,661 -4,782 -8,788 -7,103 -23.41%
Tax 0 4 264 -2,902 630 632 601 -
NP -4,762 -4,344 -5,003 -1,241 -4,152 -8,156 -6,502 -18.76%
-
NP to SH -4,760 -4,344 -5,003 -1,241 -4,152 -8,156 -6,502 -18.78%
-
Tax Rate - - - 174.71% - - - -
Total Cost 13,288 9,488 21,799 14,130 12,126 19,760 30,119 -42.07%
-
Net Worth 26,501 28,042 31,123 33,068 31,624 31,094 34,182 -15.61%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 26,501 28,042 31,123 33,068 31,624 31,094 34,182 -15.61%
NOSH 50,963 50,985 51,021 50,874 51,007 50,975 51,017 -0.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -55.85% -84.45% -29.79% -9.63% -52.07% -70.29% -27.53% -
ROE -17.96% -15.49% -16.07% -3.75% -13.13% -26.23% -19.02% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 16.73 10.09 32.92 25.34 15.63 22.76 46.29 -49.29%
EPS -9.34 -8.52 -10.00 -2.44 -8.14 -16.00 -12.74 -18.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.55 0.61 0.65 0.62 0.61 0.67 -15.55%
Adjusted Per Share Value based on latest NOSH - 50,977
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.90 2.35 7.69 5.90 3.65 5.31 10.81 -49.35%
EPS -2.18 -1.99 -2.29 -0.57 -1.90 -3.73 -2.98 -18.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1213 0.1284 0.1425 0.1514 0.1447 0.1423 0.1565 -15.63%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.43 0.49 0.45 0.30 0.25 0.29 0.38 -
P/RPS 2.57 4.86 1.37 1.18 1.60 1.27 0.82 114.31%
P/EPS -4.60 -5.75 -4.59 -12.30 -3.07 -1.81 -2.98 33.60%
EY -21.72 -17.39 -21.79 -8.13 -32.56 -55.17 -33.54 -25.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.74 0.46 0.40 0.48 0.57 28.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 15/08/05 26/05/05 21/02/05 04/11/04 24/08/04 26/05/04 26/02/04 -
Price 0.54 0.51 0.48 0.43 0.35 0.23 0.37 -
P/RPS 3.23 5.05 1.46 1.70 2.24 1.01 0.80 153.77%
P/EPS -5.78 -5.99 -4.90 -17.62 -4.30 -1.44 -2.90 58.44%
EY -17.30 -16.71 -20.43 -5.67 -23.26 -69.57 -34.44 -36.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.93 0.79 0.66 0.56 0.38 0.55 52.97%

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