[YB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[YB] YB VENTURES BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 18.59%
YoY- -26.12%
Quarter Report
Latest QR
Upcoming QR
YB's Result
YB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 92,525 62,831 24,368 112,652 86,757 58,158 27,506 124.00%
PBT 13,949 8,593 3,051 21,203 18,003 12,180 5,940 76.39%
Tax -3,151 -1,783 -619 -3,557 -3,123 -2,578 -1,592 57.44%
NP 10,798 6,810 2,432 17,646 14,880 9,602 4,348 83.08%
-
NP to SH 10,798 6,810 2,432 17,646 14,880 9,602 4,348 83.08%
-
Tax Rate 22.59% 20.75% 20.29% 16.78% 17.35% 21.17% 26.80% -
Total Cost 81,727 56,021 21,936 95,006 71,877 48,556 23,158 131.26%
-
Net Worth 188,207 185,002 192,000 188,778 185,599 187,238 190,225 -0.70%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,784 - - 14,398 - - - -
Div Payout % 44.31% - - 81.60% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 188,207 185,002 192,000 188,778 185,599 187,238 190,225 -0.70%
NOSH 159,497 159,484 160,000 159,981 159,999 160,033 159,852 -0.14%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.67% 10.84% 9.98% 15.66% 17.15% 16.51% 15.81% -
ROE 5.74% 3.68% 1.27% 9.35% 8.02% 5.13% 2.29% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 58.01 39.40 15.23 70.42 54.22 36.34 17.21 124.31%
EPS 6.77 4.27 1.52 11.03 9.30 6.00 2.72 83.35%
DPS 3.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 1.18 1.16 1.20 1.18 1.16 1.17 1.19 -0.55%
Adjusted Per Share Value based on latest NOSH - 159,884
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.68 21.51 8.34 38.57 29.70 19.91 9.42 123.97%
EPS 3.70 2.33 0.83 6.04 5.09 3.29 1.49 83.07%
DPS 1.64 0.00 0.00 4.93 0.00 0.00 0.00 -
NAPS 0.6443 0.6333 0.6573 0.6463 0.6354 0.641 0.6512 -0.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.57 0.83 1.00 1.05 1.20 1.28 1.22 -
P/RPS 0.98 2.11 6.57 1.49 2.21 3.52 7.09 -73.17%
P/EPS 8.42 19.44 65.79 9.52 12.90 21.33 44.85 -67.11%
EY 11.88 5.14 1.52 10.50 7.75 4.69 2.23 204.10%
DY 5.26 0.00 0.00 8.57 0.00 0.00 0.00 -
P/NAPS 0.48 0.72 0.83 0.89 1.03 1.09 1.03 -39.80%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 20/08/08 21/05/08 27/02/08 19/11/07 20/08/07 23/05/07 -
Price 0.52 0.61 0.94 1.04 1.14 1.15 1.29 -
P/RPS 0.90 1.55 6.17 1.48 2.10 3.16 7.50 -75.57%
P/EPS 7.68 14.29 61.84 9.43 12.26 19.17 47.43 -70.19%
EY 13.02 7.00 1.62 10.61 8.16 5.22 2.11 235.30%
DY 5.77 0.00 0.00 8.65 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.78 0.88 0.98 0.98 1.08 -44.95%

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