[YEELEE] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -94.19%
YoY- -81.06%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 280,337 212,247 138,868 65,721 265,009 193,786 125,104 70.98%
PBT 5,820 4,333 2,608 523 6,737 4,791 3,907 30.33%
Tax -3,651 -2,327 -1,430 -290 -2,730 -1,604 -1,250 103.93%
NP 2,169 2,006 1,178 233 4,007 3,187 2,657 -12.62%
-
NP to SH 2,169 2,006 1,178 233 4,007 3,187 2,657 -12.62%
-
Tax Rate 62.73% 53.70% 54.83% 55.45% 40.52% 33.48% 31.99% -
Total Cost 278,168 210,241 137,690 65,488 261,002 190,599 122,447 72.55%
-
Net Worth 131,738 138,407 139,254 138,930 131,339 136,853 138,389 -3.22%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,508 2,507 - - 2,818 - - -
Div Payout % 115.65% 125.00% - - 70.33% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 131,738 138,407 139,254 138,930 131,339 136,853 138,389 -3.22%
NOSH 62,708 62,687 62,659 62,972 62,629 62,612 62,665 0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.77% 0.95% 0.85% 0.35% 1.51% 1.64% 2.12% -
ROE 1.65% 1.45% 0.85% 0.17% 3.05% 2.33% 1.92% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 447.04 338.58 221.62 104.36 423.14 309.50 199.64 70.90%
EPS 3.46 3.20 1.88 0.37 6.40 5.09 4.24 -12.64%
DPS 4.00 4.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.1008 2.2079 2.2224 2.2062 2.0971 2.1857 2.2084 -3.26%
Adjusted Per Share Value based on latest NOSH - 62,972
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 146.31 110.77 72.48 34.30 138.31 101.14 65.29 70.99%
EPS 1.13 1.05 0.61 0.12 2.09 1.66 1.39 -12.86%
DPS 1.31 1.31 0.00 0.00 1.47 0.00 0.00 -
NAPS 0.6876 0.7224 0.7268 0.7251 0.6855 0.7142 0.7223 -3.22%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.79 0.77 0.69 0.62 0.70 0.77 0.82 -
P/RPS 0.18 0.23 0.31 0.59 0.17 0.25 0.41 -42.14%
P/EPS 22.84 24.06 36.70 167.57 10.94 15.13 19.34 11.69%
EY 4.38 4.16 2.72 0.60 9.14 6.61 5.17 -10.43%
DY 5.06 5.19 0.00 0.00 6.43 0.00 0.00 -
P/NAPS 0.38 0.35 0.31 0.28 0.33 0.35 0.37 1.78%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 13/11/03 28/08/03 29/05/03 27/02/03 27/11/02 15/08/02 -
Price 0.76 0.81 0.74 0.65 0.57 0.66 0.82 -
P/RPS 0.17 0.24 0.33 0.62 0.13 0.21 0.41 -44.30%
P/EPS 21.97 25.31 39.36 175.68 8.91 12.97 19.34 8.84%
EY 4.55 3.95 2.54 0.57 11.22 7.71 5.17 -8.14%
DY 5.26 4.94 0.00 0.00 7.89 0.00 0.00 -
P/NAPS 0.36 0.37 0.33 0.29 0.27 0.30 0.37 -1.80%

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