[Y&G] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
02-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 24.68%
YoY- -188.83%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,620 3,240 21,466 11,568 8,526 5,144 16,796 -79.05%
PBT -2,722 -3,812 -4,321 -3,586 -4,762 -4,348 -5,267 -35.67%
Tax 0 0 0 0 0 4 264 -
NP -2,722 -3,812 -4,321 -3,586 -4,762 -4,344 -5,003 -33.42%
-
NP to SH -2,720 -3,808 -4,319 -3,585 -4,760 -4,344 -5,003 -33.46%
-
Tax Rate - - - - - - - -
Total Cost 4,342 7,052 25,787 15,154 13,288 9,488 21,799 -65.99%
-
Net Worth 23,430 25,454 24,606 26,226 26,501 28,042 31,123 -17.28%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 23,430 25,454 24,606 26,226 26,501 28,042 31,123 -17.28%
NOSH 50,936 50,909 51,050 51,024 50,963 50,985 51,021 -0.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -168.02% -117.65% -20.13% -31.01% -55.85% -84.45% -29.79% -
ROE -11.61% -14.96% -17.55% -13.67% -17.96% -15.49% -16.07% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.18 6.36 42.05 22.67 16.73 10.09 32.92 -79.03%
EPS -5.34 -7.48 -8.39 -7.03 -9.34 -8.52 -10.00 -34.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.50 0.482 0.514 0.52 0.55 0.61 -17.19%
Adjusted Per Share Value based on latest NOSH - 51,333
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.74 1.48 9.80 5.28 3.89 2.35 7.66 -79.03%
EPS -1.24 -1.74 -1.97 -1.64 -2.17 -1.98 -2.28 -33.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1069 0.1161 0.1123 0.1197 0.1209 0.128 0.142 -17.28%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.64 0.61 0.63 0.65 0.43 0.49 0.45 -
P/RPS 20.12 9.58 1.50 2.87 2.57 4.86 1.37 502.66%
P/EPS -11.99 -8.16 -7.45 -9.25 -4.60 -5.75 -4.59 90.00%
EY -8.34 -12.26 -13.43 -10.81 -21.72 -17.39 -21.79 -47.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.22 1.31 1.26 0.83 0.89 0.74 52.41%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 02/12/05 15/08/05 26/05/05 21/02/05 -
Price 0.49 0.53 0.63 0.58 0.54 0.51 0.48 -
P/RPS 15.41 8.33 1.50 2.56 3.23 5.05 1.46 383.25%
P/EPS -9.18 -7.09 -7.45 -8.25 -5.78 -5.99 -4.90 52.14%
EY -10.90 -14.11 -13.43 -12.11 -17.30 -16.71 -20.43 -34.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.06 1.31 1.13 1.04 0.93 0.79 22.48%

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