[Y&G] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 78.29%
YoY- 46.74%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 21,466 8,676 4,263 1,286 16,796 9,667 3,987 206.24%
PBT -4,321 -2,690 -2,381 -1,087 -5,267 1,246 -2,391 48.20%
Tax 0 0 0 1 264 -2,177 315 -
NP -4,321 -2,690 -2,381 -1,086 -5,003 -931 -2,076 62.80%
-
NP to SH -4,319 -2,689 -2,380 -1,086 -5,003 -931 -2,076 62.75%
-
Tax Rate - - - - - 174.72% - -
Total Cost 25,787 11,366 6,644 2,372 21,799 10,598 6,063 161.81%
-
Net Worth 24,606 26,226 26,501 28,042 31,123 33,068 31,624 -15.36%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 24,606 26,226 26,501 28,042 31,123 33,068 31,624 -15.36%
NOSH 51,050 51,024 50,963 50,985 51,021 50,874 51,007 0.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -20.13% -31.01% -55.85% -84.45% -29.79% -9.63% -52.07% -
ROE -17.55% -10.25% -8.98% -3.87% -16.07% -2.82% -6.56% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.05 17.00 8.36 2.52 32.92 19.00 7.82 205.99%
EPS -8.39 -5.27 -4.67 -2.13 -10.00 -1.83 -4.07 61.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.482 0.514 0.52 0.55 0.61 0.65 0.62 -15.41%
Adjusted Per Share Value based on latest NOSH - 50,985
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.80 3.96 1.95 0.59 7.66 4.41 1.82 206.27%
EPS -1.97 -1.23 -1.09 -0.50 -2.28 -0.42 -0.95 62.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1123 0.1197 0.1209 0.128 0.142 0.1509 0.1443 -15.35%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.63 0.65 0.43 0.49 0.45 0.30 0.25 -
P/RPS 1.50 3.82 5.14 19.43 1.37 1.58 3.20 -39.57%
P/EPS -7.45 -12.33 -9.21 -23.00 -4.59 -16.39 -6.14 13.72%
EY -13.43 -8.11 -10.86 -4.35 -21.79 -6.10 -16.28 -12.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.26 0.83 0.89 0.74 0.46 0.40 120.05%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 02/12/05 15/08/05 26/05/05 21/02/05 04/11/04 24/08/04 -
Price 0.63 0.58 0.54 0.51 0.48 0.43 0.35 -
P/RPS 1.50 3.41 6.46 20.22 1.46 2.26 4.48 -51.68%
P/EPS -7.45 -11.01 -11.56 -23.94 -4.90 -23.50 -8.60 -9.10%
EY -13.43 -9.09 -8.65 -4.18 -20.43 -4.26 -11.63 10.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.13 1.04 0.93 0.79 0.66 0.56 75.94%

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