[YONGTAI] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -20.09%
YoY- -32.5%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 66,466 71,017 80,370 63,308 58,328 59,270 63,370 3.24%
PBT -5,228 -3,188 2,024 2,276 1,645 1,996 3,774 -
Tax 1,356 -110 -1,004 -772 237 -773 -876 -
NP -3,872 -3,298 1,020 1,504 1,882 1,222 2,898 -
-
NP to SH -3,872 -3,298 1,020 1,504 1,882 1,222 2,898 -
-
Tax Rate - - 49.60% 33.92% -14.41% 38.73% 23.21% -
Total Cost 70,338 74,315 79,350 61,804 56,446 58,048 60,472 10.63%
-
Net Worth 66,232 70,628 73,710 74,000 73,521 73,359 74,246 -7.35%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - 559 - - -
Div Payout % - - - - 29.72% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 66,232 70,628 73,710 74,000 73,521 73,359 74,246 -7.35%
NOSH 39,899 39,903 39,843 40,000 39,957 39,869 39,917 -0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -5.83% -4.64% 1.27% 2.38% 3.23% 2.06% 4.57% -
ROE -5.85% -4.67% 1.38% 2.03% 2.56% 1.67% 3.90% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 166.58 177.97 201.71 158.27 145.97 148.66 158.75 3.27%
EPS -9.70 -8.27 2.56 3.76 4.71 3.07 7.26 -
DPS 0.00 0.00 0.00 0.00 1.40 0.00 0.00 -
NAPS 1.66 1.77 1.85 1.85 1.84 1.84 1.86 -7.32%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 15.50 16.57 18.75 14.77 13.61 13.83 14.78 3.23%
EPS -0.90 -0.77 0.24 0.35 0.44 0.29 0.68 -
DPS 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.1545 0.1647 0.1719 0.1726 0.1715 0.1711 0.1732 -7.35%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.18 1.07 1.22 1.22 1.63 1.93 2.25 -
P/RPS 0.71 0.60 0.60 0.77 1.12 1.30 1.42 -37.08%
P/EPS -12.16 -12.94 47.66 32.45 34.61 62.93 30.99 -
EY -8.22 -7.73 2.10 3.08 2.89 1.59 3.23 -
DY 0.00 0.00 0.00 0.00 0.86 0.00 0.00 -
P/NAPS 0.71 0.60 0.66 0.66 0.89 1.05 1.21 -29.97%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 27/02/03 28/11/02 28/08/02 28/05/02 27/02/02 -
Price 1.28 1.06 1.14 1.24 1.51 1.69 2.13 -
P/RPS 0.77 0.60 0.57 0.78 1.03 1.14 1.34 -30.95%
P/EPS -13.19 -12.82 44.53 32.98 32.06 55.11 29.34 -
EY -7.58 -7.80 2.25 3.03 3.12 1.81 3.41 -
DY 0.00 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 0.77 0.60 0.62 0.67 0.82 0.92 1.15 -23.52%

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