[YFG] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[YFG] YFG BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 86.11%
YoY- -106.56%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 73,766 54,389 33,601 18,717 128,187 94,102 67,655 5.95%
PBT -30,715 -18,276 -8,625 -4,155 -27,159 -12,974 -5,442 218.00%
Tax -643 -429 -299 -93 -4,146 -3,758 -4,144 -71.22%
NP -31,358 -18,705 -8,924 -4,248 -31,305 -16,732 -9,586 120.84%
-
NP to SH -31,310 -18,711 -8,930 -4,317 -31,084 -16,732 -9,586 120.61%
-
Tax Rate - - - - - - - -
Total Cost 105,124 73,094 42,525 22,965 159,492 110,834 77,241 22.87%
-
Net Worth 34,831 49,314 59,587 63,166 69,035 82,563 90,660 -47.24%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 34,831 49,314 59,587 63,166 69,035 82,563 90,660 -47.24%
NOSH 405,960 405,878 405,909 407,264 406,088 406,116 406,186 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -42.51% -34.39% -26.56% -22.70% -24.42% -17.78% -14.17% -
ROE -89.89% -37.94% -14.99% -6.83% -45.03% -20.27% -10.57% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 18.17 13.40 8.28 4.60 31.57 23.17 16.66 5.97%
EPS -7.71 -4.61 -2.20 -1.06 -7.66 -4.12 -2.36 120.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0858 0.1215 0.1468 0.1551 0.17 0.2033 0.2232 -47.22%
Adjusted Per Share Value based on latest NOSH - 407,264
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.11 8.93 5.52 3.07 21.05 15.45 11.11 5.93%
EPS -5.14 -3.07 -1.47 -0.71 -5.10 -2.75 -1.57 120.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0572 0.081 0.0978 0.1037 0.1133 0.1356 0.1488 -47.22%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.15 0.16 0.15 0.16 0.21 0.23 0.37 -
P/RPS 0.83 1.19 1.81 3.48 0.67 0.99 2.22 -48.19%
P/EPS -1.94 -3.47 -6.82 -15.09 -2.74 -5.58 -15.68 -75.26%
EY -51.42 -28.81 -14.67 -6.63 -36.45 -17.91 -6.38 303.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.32 1.02 1.03 1.24 1.13 1.66 3.59%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 08/09/06 29/05/06 27/02/06 30/11/05 30/08/05 30/05/05 28/02/05 -
Price 0.12 0.16 0.17 0.15 0.17 0.19 0.28 -
P/RPS 0.66 1.19 2.05 3.26 0.54 0.82 1.68 -46.45%
P/EPS -1.56 -3.47 -7.73 -14.15 -2.22 -4.61 -11.86 -74.23%
EY -64.27 -28.81 -12.94 -7.07 -45.03 -21.68 -8.43 288.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.32 1.16 0.97 1.00 0.93 1.25 7.87%

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