[YFG] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[YFG] YFG BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 35.04%
YoY- 39.81%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 83,929 64,009 65,336 63,208 97,034 79,560 84,294 -0.28%
PBT -11,974 -9,749 -2,216 -2,836 -4,366 -5,009 -4,348 96.83%
Tax -300 -94 -116 0 0 0 0 -
NP -12,274 -9,844 -2,332 -2,836 -4,366 -5,009 -4,348 100.11%
-
NP to SH -12,274 -9,844 -2,332 -2,836 -4,366 -5,009 -4,348 100.11%
-
Tax Rate - - - - - - - -
Total Cost 96,203 73,853 67,668 66,044 101,400 84,569 88,642 5.62%
-
Net Worth 24,452 24,963 21,349 22,312 22,961 24,238 23,591 2.42%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 24,452 24,963 21,349 22,312 22,961 24,238 23,591 2.42%
NOSH 457,063 407,900 402,068 417,058 404,259 403,978 402,592 8.85%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -14.62% -15.38% -3.57% -4.49% -4.50% -6.30% -5.16% -
ROE -50.19% -39.43% -10.92% -12.71% -19.01% -20.67% -18.43% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.36 15.69 16.25 15.16 24.00 19.69 20.94 -8.41%
EPS -2.68 -2.41 -0.58 -0.68 -1.08 -1.24 -1.08 83.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0535 0.0612 0.0531 0.0535 0.0568 0.06 0.0586 -5.90%
Adjusted Per Share Value based on latest NOSH - 417,058
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.78 10.51 10.73 10.38 15.93 13.06 13.84 -0.29%
EPS -2.02 -1.62 -0.38 -0.47 -0.72 -0.82 -0.71 101.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.041 0.0351 0.0366 0.0377 0.0398 0.0387 2.40%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.18 0.17 0.15 0.12 0.09 0.07 0.08 -
P/RPS 0.98 1.08 0.92 0.79 0.37 0.36 0.38 88.38%
P/EPS -6.70 -7.04 -25.86 -17.65 -8.33 -5.65 -7.41 -6.51%
EY -14.92 -14.20 -3.87 -5.67 -12.00 -17.71 -13.50 6.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 2.78 2.82 2.24 1.58 1.17 1.37 82.16%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 18/05/11 08/02/11 22/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.12 0.19 0.19 0.14 0.12 0.06 0.08 -
P/RPS 0.65 1.21 1.17 0.92 0.50 0.30 0.38 43.16%
P/EPS -4.47 -7.87 -32.76 -20.59 -11.11 -4.84 -7.41 -28.67%
EY -22.38 -12.70 -3.05 -4.86 -9.00 -20.67 -13.50 40.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 3.10 3.58 2.62 2.11 1.00 1.37 38.91%

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