[Y&G] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -27.1%
YoY- -40.13%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 23,617 20,560 22,026 31,996 24,256 7,570 7,570 113.06%
PBT -7,103 -6,764 -7,958 -10,992 -8,649 -5,602 -6,484 6.24%
Tax 601 500 600 600 473 0 6,484 -79.42%
NP -6,502 -6,264 -7,358 -10,392 -8,176 -5,602 0 -
-
NP to SH -6,502 -6,264 -7,358 -10,392 -8,176 -5,602 -6,484 0.18%
-
Tax Rate - - - - - - - -
Total Cost 30,119 26,824 29,384 42,388 32,432 13,173 7,570 150.45%
-
Net Worth 34,182 35,706 36,738 37,770 40,286 44,365 45,367 -17.15%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 34,182 35,706 36,738 37,770 40,286 44,365 45,367 -17.15%
NOSH 51,017 51,009 51,026 51,041 50,995 50,995 50,974 0.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -27.53% -30.47% -33.41% -32.48% -33.71% -74.00% 0.00% -
ROE -19.02% -17.54% -20.03% -27.51% -20.29% -12.63% -14.29% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 46.29 40.31 43.17 62.69 47.57 14.85 14.85 112.94%
EPS -12.74 -12.28 -14.42 -20.36 -16.03 -10.99 -12.72 0.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.70 0.72 0.74 0.79 0.87 0.89 -17.20%
Adjusted Per Share Value based on latest NOSH - 51,041
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.78 9.38 10.05 14.60 11.07 3.45 3.45 113.28%
EPS -2.97 -2.86 -3.36 -4.74 -3.73 -2.56 -2.96 0.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.156 0.1629 0.1676 0.1723 0.1838 0.2024 0.207 -17.14%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.38 0.43 0.29 0.27 0.27 0.32 0.70 -
P/RPS 0.82 1.07 0.67 0.43 0.57 2.16 4.71 -68.72%
P/EPS -2.98 -3.50 -2.01 -1.33 -1.68 -2.91 -5.50 -33.46%
EY -33.54 -28.56 -49.72 -75.41 -59.38 -34.33 -18.17 50.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.40 0.36 0.34 0.37 0.79 -19.50%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 27/08/03 26/05/03 28/02/03 27/11/02 23/08/02 -
Price 0.37 0.43 0.48 0.26 0.28 0.31 0.56 -
P/RPS 0.80 1.07 1.11 0.41 0.59 2.09 3.77 -64.32%
P/EPS -2.90 -3.50 -3.33 -1.28 -1.75 -2.82 -4.40 -24.20%
EY -34.44 -28.56 -30.04 -78.31 -57.26 -35.44 -22.71 31.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.67 0.35 0.35 0.36 0.63 -8.63%

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