[Y&G] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 188.26%
YoY- 140.55%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 21,567 14,827 44,112 29,508 16,774 8,237 26,174 -12.13%
PBT 2,162 1,917 2,276 1,874 909 224 -2,334 -
Tax -750 -600 -1,542 -1,162 -662 -390 -931 -13.45%
NP 1,412 1,317 734 712 247 -166 -3,265 -
-
NP to SH 1,412 1,317 735 712 247 -166 -3,267 -
-
Tax Rate 34.69% 31.30% 67.75% 62.01% 72.83% 174.11% - -
Total Cost 20,155 13,510 43,378 28,796 16,527 8,403 29,439 -22.37%
-
Net Worth 17,331 16,845 15,822 15,765 15,437 14,587 15,297 8.70%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 17,331 16,845 15,822 15,765 15,437 14,587 15,297 8.70%
NOSH 50,974 51,046 51,041 50,857 51,458 50,303 50,990 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.55% 8.88% 1.66% 2.41% 1.47% -2.02% -12.47% -
ROE 8.15% 7.82% 4.65% 4.52% 1.60% -1.14% -21.36% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.31 29.05 86.42 58.02 32.60 16.37 51.33 -12.11%
EPS 2.77 2.58 1.44 1.40 0.48 -0.33 -6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.31 0.31 0.30 0.29 0.30 8.72%
Adjusted Per Share Value based on latest NOSH - 51,098
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.84 6.77 20.13 13.46 7.65 3.76 11.94 -12.13%
EPS 0.64 0.60 0.34 0.32 0.11 -0.08 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0791 0.0769 0.0722 0.0719 0.0704 0.0666 0.0698 8.72%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.30 0.35 0.34 0.25 0.20 0.10 0.17 -
P/RPS 0.71 1.20 0.39 0.43 0.61 0.61 0.33 66.89%
P/EPS 10.83 13.57 23.61 17.86 41.67 -30.30 -2.65 -
EY 9.23 7.37 4.24 5.60 2.40 -3.30 -37.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.06 1.10 0.81 0.67 0.34 0.57 33.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 12/02/10 20/11/09 17/08/09 21/04/09 25/02/09 -
Price 0.17 0.21 0.35 0.25 0.20 0.11 0.35 -
P/RPS 0.40 0.72 0.40 0.43 0.61 0.67 0.68 -29.86%
P/EPS 6.14 8.14 24.31 17.86 41.67 -33.33 -5.46 -
EY 16.29 12.29 4.11 5.60 2.40 -3.00 -18.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 1.13 0.81 0.67 0.38 1.17 -43.35%

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