[YB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 51.49%
YoY- -3.92%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 65,704 30,612 119,733 87,686 56,900 27,752 133,934 -37.87%
PBT 15,807 6,766 33,682 26,060 17,352 8,556 39,907 -46.15%
Tax -4,496 -1,830 -5,976 -4,854 -3,354 -1,722 -10,945 -44.83%
NP 11,311 4,936 27,706 21,206 13,998 6,834 28,962 -46.66%
-
NP to SH 11,311 4,936 27,706 21,206 13,998 6,834 28,962 -46.66%
-
Tax Rate 28.44% 27.05% 17.74% 18.63% 19.33% 20.13% 27.43% -
Total Cost 54,393 25,676 92,027 66,480 42,902 20,918 104,972 -35.56%
-
Net Worth 179,184 182,104 177,561 171,248 172,775 171,250 164,811 5.74%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 23,994 11,203 - - 33,602 -
Div Payout % - - 86.61% 52.83% - - 116.02% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 179,184 182,104 177,561 171,248 172,775 171,250 164,811 5.74%
NOSH 159,985 159,741 159,965 160,045 159,977 160,046 160,011 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 17.22% 16.12% 23.14% 24.18% 24.60% 24.63% 21.62% -
ROE 6.31% 2.71% 15.60% 12.38% 8.10% 3.99% 17.57% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 41.07 19.16 74.85 54.79 35.57 17.34 83.70 -37.87%
EPS 7.07 3.09 17.32 13.25 8.75 4.27 18.10 -46.65%
DPS 0.00 0.00 15.00 7.00 0.00 0.00 21.00 -
NAPS 1.12 1.14 1.11 1.07 1.08 1.07 1.03 5.75%
Adjusted Per Share Value based on latest NOSH - 160,155
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.49 10.48 40.99 30.02 19.48 9.50 45.85 -37.88%
EPS 3.87 1.69 9.48 7.26 4.79 2.34 9.91 -46.66%
DPS 0.00 0.00 8.21 3.84 0.00 0.00 11.50 -
NAPS 0.6134 0.6234 0.6079 0.5863 0.5915 0.5863 0.5642 5.74%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.17 1.28 1.17 1.62 1.69 1.70 1.82 -
P/RPS 2.85 6.68 1.56 2.96 4.75 9.80 2.17 19.98%
P/EPS 16.55 41.42 6.76 12.23 19.31 39.81 10.06 39.48%
EY 6.04 2.41 14.80 8.18 5.18 2.51 9.95 -28.37%
DY 0.00 0.00 12.82 4.32 0.00 0.00 11.54 -
P/NAPS 1.04 1.12 1.05 1.51 1.56 1.59 1.77 -29.91%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 18/05/06 21/02/06 18/11/05 08/08/05 18/05/05 22/02/05 -
Price 1.20 1.33 1.20 1.44 1.66 1.82 1.78 -
P/RPS 2.92 6.94 1.60 2.63 4.67 10.50 2.13 23.47%
P/EPS 16.97 43.04 6.93 10.87 18.97 42.62 9.83 44.05%
EY 5.89 2.32 14.43 9.20 5.27 2.35 10.17 -30.58%
DY 0.00 0.00 12.50 4.86 0.00 0.00 11.80 -
P/NAPS 1.07 1.17 1.08 1.35 1.54 1.70 1.73 -27.47%

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