[Y&G] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 113.97%
YoY- -72.88%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 33,161 52,420 22,170 12,816 6,185 36,806 28,715 10.06%
PBT 2,475 8,037 1,367 659 314 1,199 1,440 43.43%
Tax -698 -1,376 -472 -276 -135 -921 -849 -12.22%
NP 1,777 6,661 895 383 179 278 591 108.18%
-
NP to SH 1,777 6,674 895 383 179 272 591 108.18%
-
Tax Rate 28.20% 17.12% 34.53% 41.88% 42.99% 76.81% 58.96% -
Total Cost 31,384 45,759 21,275 12,433 6,006 36,528 28,124 7.57%
-
Net Worth 166,883 50,905 16,877 16,341 16,365 15,330 16,303 370.77%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 166,883 50,905 16,877 16,341 16,365 15,330 16,303 370.77%
NOSH 154,521 48,023 51,142 51,066 51,142 49,454 50,948 109.38%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.36% 12.71% 4.04% 2.99% 2.89% 0.76% 2.06% -
ROE 1.06% 13.11% 5.30% 2.34% 1.09% 1.77% 3.63% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 21.46 109.15 43.35 25.10 12.09 74.42 56.36 -47.43%
EPS 1.15 8.70 1.75 0.75 0.35 0.55 1.16 -0.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.06 0.33 0.32 0.32 0.31 0.32 124.83%
Adjusted Per Share Value based on latest NOSH - 50,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 15.18 23.99 10.15 5.87 2.83 16.85 13.14 10.08%
EPS 0.81 3.05 0.41 0.18 0.08 0.12 0.27 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7638 0.233 0.0772 0.0748 0.0749 0.0702 0.0746 370.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.70 0.75 0.16 0.19 0.15 0.16 0.15 -
P/RPS 3.26 0.69 0.37 0.76 1.24 0.21 0.27 425.50%
P/EPS 60.87 5.40 9.14 25.33 42.86 29.09 12.93 180.62%
EY 1.64 18.53 10.94 3.95 2.33 3.44 7.73 -64.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.48 0.59 0.47 0.52 0.47 24.10%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 27/10/11 19/08/11 24/05/11 22/02/11 18/11/10 -
Price 0.63 0.68 0.125 0.145 0.20 0.15 0.45 -
P/RPS 2.94 0.62 0.29 0.58 1.65 0.20 0.80 137.95%
P/EPS 54.78 4.89 7.14 19.33 57.14 27.27 38.79 25.84%
EY 1.83 20.44 14.00 5.17 1.75 3.67 2.58 -20.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.38 0.45 0.63 0.48 1.41 -44.65%

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