[YOKO] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -72.53%
YoY- -39.28%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 92,790 67,626 43,072 18,404 85,467 61,566 40,068 74.59%
PBT -3,022 621 558 1,323 5,901 4,602 3,504 -
Tax 1,144 1,274 1,218 -482 -2,839 -1,887 -1,294 -
NP -1,878 1,895 1,776 841 3,062 2,715 2,210 -
-
NP to SH -1,878 1,895 1,776 841 3,062 2,715 2,210 -
-
Tax Rate - -205.15% -218.28% 36.43% 48.11% 41.00% 36.93% -
Total Cost 94,668 65,731 41,296 17,563 82,405 58,851 37,858 83.72%
-
Net Worth 50,109 53,582 54,847 53,597 40,097 42,972 43,170 10.39%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 50,109 53,582 54,847 53,597 40,097 42,972 43,170 10.39%
NOSH 43,573 43,563 43,529 43,575 33,138 19,803 19,802 68.77%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -2.02% 2.80% 4.12% 4.57% 3.58% 4.41% 5.52% -
ROE -3.75% 3.54% 3.24% 1.57% 7.64% 6.32% 5.12% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 212.95 155.24 98.95 42.24 257.91 310.89 202.33 3.45%
EPS -4.31 4.35 4.08 1.93 9.24 13.71 11.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.23 1.26 1.23 1.21 2.17 2.18 -34.58%
Adjusted Per Share Value based on latest NOSH - 43,575
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 108.82 79.31 50.51 21.58 100.23 72.20 46.99 74.59%
EPS -2.20 2.22 2.08 0.99 3.59 3.18 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5877 0.6284 0.6432 0.6286 0.4703 0.504 0.5063 10.39%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.43 0.47 0.50 0.52 0.54 0.69 0.58 -
P/RPS 0.20 0.30 0.51 1.23 0.21 0.22 0.29 -21.85%
P/EPS -9.98 10.80 12.25 26.94 5.84 5.03 5.20 -
EY -10.02 9.26 8.16 3.71 17.11 19.87 19.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.40 0.42 0.45 0.32 0.27 23.25%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 20/08/04 27/05/04 26/02/04 19/11/03 28/08/03 -
Price 0.46 0.46 0.46 0.43 0.57 0.64 0.61 -
P/RPS 0.22 0.30 0.46 1.02 0.22 0.21 0.30 -18.60%
P/EPS -10.67 10.57 11.27 22.28 6.17 4.67 5.47 -
EY -9.37 9.46 8.87 4.49 16.21 21.42 18.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.37 0.35 0.47 0.29 0.28 26.70%

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