[YFG] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[YFG] YFG BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -15.21%
YoY- -544.09%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 65,336 63,208 97,034 79,560 84,294 62,788 97,607 -23.42%
PBT -2,216 -2,836 -4,366 -5,009 -4,348 -4,712 2,748 -
Tax -116 0 0 0 0 0 116 -
NP -2,332 -2,836 -4,366 -5,009 -4,348 -4,712 2,864 -
-
NP to SH -2,332 -2,836 -4,366 -5,009 -4,348 -4,712 2,864 -
-
Tax Rate - - - - - - -4.22% -
Total Cost 67,668 66,044 101,400 84,569 88,642 67,500 94,743 -20.04%
-
Net Worth 21,349 22,312 22,961 24,238 23,591 24,656 25,945 -12.15%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 21,349 22,312 22,961 24,238 23,591 24,656 25,945 -12.15%
NOSH 402,068 417,058 404,259 403,978 402,592 406,206 407,307 -0.85%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -3.57% -4.49% -4.50% -6.30% -5.16% -7.50% 2.93% -
ROE -10.92% -12.71% -19.01% -20.67% -18.43% -19.11% 11.04% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.25 15.16 24.00 19.69 20.94 15.46 23.96 -22.75%
EPS -0.58 -0.68 -1.08 -1.24 -1.08 -1.16 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.0535 0.0568 0.06 0.0586 0.0607 0.0637 -11.39%
Adjusted Per Share Value based on latest NOSH - 405,897
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.73 10.38 15.93 13.06 13.84 10.31 16.03 -23.42%
EPS -0.38 -0.47 -0.72 -0.82 -0.71 -0.77 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0351 0.0366 0.0377 0.0398 0.0387 0.0405 0.0426 -12.08%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.15 0.12 0.09 0.07 0.08 0.09 0.07 -
P/RPS 0.92 0.79 0.37 0.36 0.38 0.58 0.29 115.45%
P/EPS -25.86 -17.65 -8.33 -5.65 -7.41 -7.76 9.96 -
EY -3.87 -5.67 -12.00 -17.71 -13.50 -12.89 10.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 2.24 1.58 1.17 1.37 1.48 1.10 86.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 08/02/11 22/11/10 26/08/10 27/05/10 25/02/10 25/11/09 26/08/09 -
Price 0.19 0.14 0.12 0.06 0.08 0.08 0.08 -
P/RPS 1.17 0.92 0.50 0.30 0.38 0.52 0.33 131.97%
P/EPS -32.76 -20.59 -11.11 -4.84 -7.41 -6.90 11.38 -
EY -3.05 -4.86 -9.00 -20.67 -13.50 -14.50 8.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 2.62 2.11 1.00 1.37 1.32 1.26 100.22%

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