[Y&G] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 58.39%
YoY- 22.12%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,901 8,197 4,407 3,014 7,999 10,247 1,893 32.88%
PBT -2,197 -2,030 -1,094 -1,231 -2,748 -3,332 -959 73.69%
Tax 158 226 75 150 150 0 0 -
NP -2,039 -1,804 -1,019 -1,081 -2,598 -3,332 -959 65.27%
-
NP to SH -2,039 -1,804 -1,019 -1,081 -2,598 -3,332 -959 65.27%
-
Tax Rate - - - - - - - -
Total Cost 4,940 10,001 5,426 4,095 10,597 13,579 2,852 44.18%
-
Net Worth 31,094 33,683 35,664 36,713 37,770 41,331 44,379 -21.09%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 31,094 33,683 35,664 36,713 37,770 41,331 44,379 -21.09%
NOSH 50,975 51,036 50,950 50,990 51,041 51,026 51,010 -0.04%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -70.29% -22.01% -23.12% -35.87% -32.48% -32.52% -50.66% -
ROE -6.56% -5.36% -2.86% -2.94% -6.88% -8.06% -2.16% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.69 16.06 8.65 5.91 15.67 20.08 3.71 32.95%
EPS -4.00 -3.53 -2.00 -2.12 -5.09 -6.53 -1.88 65.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.66 0.70 0.72 0.74 0.81 0.87 -21.05%
Adjusted Per Share Value based on latest NOSH - 50,990
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.32 3.74 2.01 1.38 3.65 4.68 0.86 33.02%
EPS -0.93 -0.82 -0.46 -0.49 -1.19 -1.52 -0.44 64.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1419 0.1537 0.1627 0.1675 0.1723 0.1886 0.2025 -21.08%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.29 0.38 0.43 0.29 0.27 0.27 0.32 -
P/RPS 5.10 2.37 4.97 4.91 1.72 1.34 8.62 -29.50%
P/EPS -7.25 -10.75 -21.50 -13.68 -5.30 -4.13 -17.02 -43.35%
EY -13.79 -9.30 -4.65 -7.31 -18.85 -24.19 -5.88 76.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.61 0.40 0.36 0.33 0.37 18.92%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 21/11/03 27/08/03 26/05/03 28/02/03 27/11/02 -
Price 0.23 0.37 0.43 0.48 0.26 0.28 0.31 -
P/RPS 4.04 2.30 4.97 8.12 1.66 1.39 8.35 -38.34%
P/EPS -5.75 -10.47 -21.50 -22.64 -5.11 -4.29 -16.49 -50.42%
EY -17.39 -9.55 -4.65 -4.42 -19.58 -23.32 -6.06 101.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.56 0.61 0.67 0.35 0.35 0.36 3.66%

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