[YEELEE] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -12.38%
YoY- 56.23%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 92,259 85,157 68,090 73,379 73,147 65,721 71,223 18.84%
PBT 1,458 3,437 1,487 1,725 2,085 523 1,946 -17.52%
Tax -730 -1,101 -1,324 -897 -1,140 -290 -1,126 -25.11%
NP 728 2,336 163 828 945 233 820 -7.63%
-
NP to SH 728 2,336 163 828 945 233 820 -7.63%
-
Tax Rate 50.07% 32.03% 89.04% 52.00% 54.68% 55.45% 57.86% -
Total Cost 91,531 82,821 67,927 72,551 72,202 65,488 70,403 19.13%
-
Net Worth 125,093 134,373 125,925 138,495 139,083 138,930 138,010 -6.34%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 2,509 - - - -
Div Payout % - - - 303.03% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 125,093 134,373 125,925 138,495 139,083 138,930 138,010 -6.34%
NOSH 62,546 62,627 62,962 62,727 62,582 62,972 62,692 -0.15%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.79% 2.74% 0.24% 1.13% 1.29% 0.35% 1.15% -
ROE 0.58% 1.74% 0.13% 0.60% 0.68% 0.17% 0.59% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 147.50 135.97 108.14 116.98 116.88 104.36 113.61 19.02%
EPS 1.16 3.73 0.26 1.32 1.51 0.37 1.31 -7.79%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.00 2.1456 2.00 2.2079 2.2224 2.2062 2.2014 -6.20%
Adjusted Per Share Value based on latest NOSH - 62,727
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 48.15 44.44 35.54 38.30 38.18 34.30 37.17 18.85%
EPS 0.38 1.22 0.09 0.43 0.49 0.12 0.43 -7.91%
DPS 0.00 0.00 0.00 1.31 0.00 0.00 0.00 -
NAPS 0.6529 0.7013 0.6572 0.7228 0.7259 0.7251 0.7203 -6.34%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.62 0.77 0.79 0.77 0.69 0.62 0.70 -
P/RPS 0.42 0.57 0.73 0.66 0.59 0.59 0.62 -22.88%
P/EPS 53.27 20.64 305.16 58.33 45.70 167.57 53.52 -0.31%
EY 1.88 4.84 0.33 1.71 2.19 0.60 1.87 0.35%
DY 0.00 0.00 0.00 5.19 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.40 0.35 0.31 0.28 0.32 -2.09%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 20/05/04 26/02/04 13/11/03 28/08/03 29/05/03 27/02/03 -
Price 0.65 0.70 0.76 0.81 0.74 0.65 0.57 -
P/RPS 0.44 0.51 0.70 0.69 0.63 0.62 0.50 -8.17%
P/EPS 55.85 18.77 293.57 61.36 49.01 175.68 43.58 18.00%
EY 1.79 5.33 0.34 1.63 2.04 0.57 2.29 -15.15%
DY 0.00 0.00 0.00 4.94 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.38 0.37 0.33 0.29 0.26 17.24%

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