[YONGTAI] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -493.02%
YoY- 1.02%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 89,264 57,333 35,643 15,961 69,229 54,670 40,452 69.57%
PBT 429 -414 278 -685 628 -422 202 65.29%
Tax -724 -95 -132 9 -456 -96 -48 511.48%
NP -295 -509 146 -676 172 -518 154 -
-
NP to SH -404 -509 146 -676 172 -518 154 -
-
Tax Rate 168.76% - 47.48% - 72.61% - 23.76% -
Total Cost 89,559 57,842 35,497 16,637 69,057 55,188 40,298 70.38%
-
Net Worth 64,400 65,328 66,916 65,199 65,999 65,854 67,273 -2.87%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 64,400 65,328 66,916 65,199 65,999 65,854 67,273 -2.87%
NOSH 40,000 40,078 40,555 39,999 39,999 40,155 40,526 -0.86%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.33% -0.89% 0.41% -4.24% 0.25% -0.95% 0.38% -
ROE -0.63% -0.78% 0.22% -1.04% 0.26% -0.79% 0.23% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 223.16 143.05 87.89 39.90 173.07 136.15 99.82 71.05%
EPS -1.01 -1.27 0.36 -1.69 0.43 -1.29 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.63 1.65 1.63 1.65 1.64 1.66 -2.02%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.02 13.50 8.39 3.76 16.30 12.87 9.52 69.64%
EPS -0.10 -0.12 0.03 -0.16 0.04 -0.12 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1516 0.1538 0.1576 0.1535 0.1554 0.1551 0.1584 -2.88%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.69 0.96 1.02 1.00 1.18 1.25 1.41 -
P/RPS 0.31 0.67 1.16 2.51 0.68 0.92 1.41 -63.60%
P/EPS -68.32 -75.59 283.33 -59.17 274.42 -96.90 371.05 -
EY -1.46 -1.32 0.35 -1.69 0.36 -1.03 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.59 0.62 0.61 0.72 0.76 0.85 -36.53%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 25/02/05 26/11/04 27/08/04 27/05/04 26/02/04 -
Price 0.73 0.71 0.98 1.05 0.99 1.26 1.40 -
P/RPS 0.33 0.50 1.12 2.63 0.57 0.93 1.40 -61.87%
P/EPS -72.28 -55.91 272.22 -62.13 230.23 -97.67 368.42 -
EY -1.38 -1.79 0.37 -1.61 0.43 -1.02 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.59 0.64 0.60 0.77 0.84 -34.06%

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