[YFG] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -129.33%
YoY- -932.12%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 74,868 128,187 125,469 135,310 139,828 178,076 192,924 -46.76%
PBT -16,620 -27,159 -17,298 -10,884 -8,116 6,846 6,041 -
Tax -372 -4,146 -5,010 -8,288 -244 -1,871 -861 -42.81%
NP -16,992 -31,305 -22,309 -19,172 -8,360 4,975 5,180 -
-
NP to SH -17,268 -31,084 -22,309 -19,172 -8,360 4,975 5,180 -
-
Tax Rate - - - - - 27.33% 14.25% -
Total Cost 91,860 159,492 147,778 154,482 148,188 173,101 187,744 -37.88%
-
Net Worth 63,166 69,035 82,563 90,660 100,156 97,157 95,175 -23.89%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - 3,924 -
Div Payout % - - - - - - 75.76% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 63,166 69,035 82,563 90,660 100,156 97,157 95,175 -23.89%
NOSH 407,264 406,088 406,116 406,186 409,803 66,405 65,404 238.08%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -22.70% -24.42% -17.78% -14.17% -5.98% 2.79% 2.68% -
ROE -27.34% -45.03% -27.02% -21.15% -8.35% 5.12% 5.44% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.38 31.57 30.89 33.31 34.12 268.17 294.97 -84.25%
EPS -4.24 -7.66 -5.49 -4.72 -2.04 7.50 7.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.1551 0.17 0.2033 0.2232 0.2444 1.4631 1.4552 -77.48%
Adjusted Per Share Value based on latest NOSH - 405,189
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.29 21.05 20.60 22.22 22.96 29.24 31.67 -46.76%
EPS -2.84 -5.10 -3.66 -3.15 -1.37 0.82 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.64 -
NAPS 0.1037 0.1133 0.1356 0.1488 0.1644 0.1595 0.1563 -23.91%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.16 0.21 0.23 0.37 0.40 0.66 0.86 -
P/RPS 0.87 0.67 0.74 1.11 1.17 0.25 0.29 107.86%
P/EPS -3.77 -2.74 -4.19 -7.84 -19.61 8.81 10.86 -
EY -26.50 -36.45 -23.88 -12.76 -5.10 11.35 9.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.98 -
P/NAPS 1.03 1.24 1.13 1.66 1.64 0.45 0.59 44.93%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 30/05/05 28/02/05 30/11/04 30/08/04 28/05/04 -
Price 0.15 0.17 0.19 0.28 0.36 0.34 0.60 -
P/RPS 0.82 0.54 0.61 0.84 1.06 0.13 0.20 155.94%
P/EPS -3.54 -2.22 -3.46 -5.93 -17.65 4.54 7.58 -
EY -28.27 -45.03 -28.91 -16.86 -5.67 22.03 13.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
P/NAPS 0.97 1.00 0.93 1.25 1.47 0.23 0.41 77.45%

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