[YFG] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[YFG] YFG BERHAD
Announcement Date
31-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 101.5%
YoY- 125.95%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 82,698 53,603 33,676 13,963 83,929 48,007 32,668 85.84%
PBT 1,111 868 646 184 -11,974 -7,312 -1,108 -
Tax -63 -56 -15 0 -300 -71 -58 5.67%
NP 1,048 812 631 184 -12,274 -7,383 -1,166 -
-
NP to SH 1,251 812 631 184 -12,274 -7,383 -1,166 -
-
Tax Rate 5.67% 6.45% 2.32% 0.00% - - - -
Total Cost 81,650 52,791 33,045 13,779 96,203 55,390 33,834 80.01%
-
Net Worth 33,121 34,291 34,452 32,997 24,452 24,963 21,349 34.05%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 33,121 34,291 34,452 32,997 24,452 24,963 21,349 34.05%
NOSH 595,714 624,615 630,999 613,333 457,063 407,900 402,068 29.99%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.27% 1.51% 1.87% 1.32% -14.62% -15.38% -3.57% -
ROE 3.78% 2.37% 1.83% 0.56% -50.19% -29.58% -5.46% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.88 8.58 5.34 2.28 18.36 11.77 8.12 43.00%
EPS 0.21 0.13 0.10 0.03 -2.68 -1.81 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0549 0.0546 0.0538 0.0535 0.0612 0.0531 3.11%
Adjusted Per Share Value based on latest NOSH - 613,333
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.58 8.80 5.53 2.29 13.78 7.88 5.36 85.95%
EPS 0.21 0.13 0.10 0.03 -2.02 -1.21 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0544 0.0563 0.0566 0.0542 0.0401 0.041 0.0351 33.96%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.17 0.16 0.14 0.18 0.17 0.15 -
P/RPS 1.01 1.98 3.00 6.15 0.98 1.44 1.85 -33.22%
P/EPS 66.67 130.77 160.00 466.67 -6.70 -9.39 -51.72 -
EY 1.50 0.76 0.63 0.21 -14.92 -10.65 -1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 3.10 2.93 2.60 3.36 2.78 2.82 -7.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 30/04/12 31/01/12 31/10/11 26/08/11 18/05/11 08/02/11 -
Price 0.14 0.15 0.17 0.14 0.12 0.19 0.19 -
P/RPS 1.01 1.75 3.19 6.15 0.65 1.61 2.34 -42.91%
P/EPS 66.67 115.38 170.00 466.67 -4.47 -10.50 -65.52 -
EY 1.50 0.87 0.59 0.21 -22.38 -9.53 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.73 3.11 2.60 2.24 3.10 3.58 -20.88%

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