[Y&G] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -77.04%
YoY- 45.86%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 5,680 1,086 2,901 8,197 4,407 3,014 7,999 -20.35%
PBT 1,147 -194 -2,197 -2,030 -1,094 -1,231 -2,748 -
Tax 0 157 158 226 75 150 150 -
NP 1,147 -37 -2,039 -1,804 -1,019 -1,081 -2,598 -
-
NP to SH 1,147 -37 -2,039 -1,804 -1,019 -1,081 -2,598 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 4,533 1,123 4,940 10,001 5,426 4,095 10,597 -43.13%
-
Net Worth 33,135 32,771 31,094 33,683 35,664 36,713 37,770 -8.33%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 33,135 32,771 31,094 33,683 35,664 36,713 37,770 -8.33%
NOSH 50,977 52,857 50,975 51,036 50,950 50,990 51,041 -0.08%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 20.19% -3.41% -70.29% -22.01% -23.12% -35.87% -32.48% -
ROE 3.46% -0.11% -6.56% -5.36% -2.86% -2.94% -6.88% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.14 2.05 5.69 16.06 8.65 5.91 15.67 -20.29%
EPS 2.25 -0.07 -4.00 -3.53 -2.00 -2.12 -5.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.62 0.61 0.66 0.70 0.72 0.74 -8.26%
Adjusted Per Share Value based on latest NOSH - 51,036
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.59 0.50 1.32 3.74 2.01 1.38 3.65 -20.39%
EPS 0.52 -0.02 -0.93 -0.82 -0.46 -0.49 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.1495 0.1419 0.1537 0.1627 0.1675 0.1723 -8.31%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.30 0.25 0.29 0.38 0.43 0.29 0.27 -
P/RPS 2.69 12.17 5.10 2.37 4.97 4.91 1.72 34.62%
P/EPS 13.33 -357.14 -7.25 -10.75 -21.50 -13.68 -5.30 -
EY 7.50 -0.28 -13.79 -9.30 -4.65 -7.31 -18.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.48 0.58 0.61 0.40 0.36 17.69%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 04/11/04 24/08/04 26/05/04 26/02/04 21/11/03 27/08/03 26/05/03 -
Price 0.43 0.35 0.23 0.37 0.43 0.48 0.26 -
P/RPS 3.86 17.03 4.04 2.30 4.97 8.12 1.66 75.24%
P/EPS 19.11 -500.00 -5.75 -10.47 -21.50 -22.64 -5.11 -
EY 5.23 -0.20 -17.39 -9.55 -4.65 -4.42 -19.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.56 0.38 0.56 0.61 0.67 0.35 52.45%

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