[Y&G] QoQ Quarter Result on 31-Mar-2003 [#1]

Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 22.03%
YoY- -40.13%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 8,197 4,407 3,014 7,999 10,247 1,893 1,906 163.75%
PBT -2,030 -1,094 -1,231 -2,748 -3,332 -959 -1,388 28.75%
Tax 226 75 150 150 0 0 1,388 -70.08%
NP -1,804 -1,019 -1,081 -2,598 -3,332 -959 0 -
-
NP to SH -1,804 -1,019 -1,081 -2,598 -3,332 -959 -1,388 19.03%
-
Tax Rate - - - - - - - -
Total Cost 10,001 5,426 4,095 10,597 13,579 2,852 1,906 201.04%
-
Net Worth 33,683 35,664 36,713 37,770 41,331 44,379 45,416 -18.02%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 33,683 35,664 36,713 37,770 41,331 44,379 45,416 -18.02%
NOSH 51,036 50,950 50,990 51,041 51,026 51,010 51,029 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -22.01% -23.12% -35.87% -32.48% -32.52% -50.66% 0.00% -
ROE -5.36% -2.86% -2.94% -6.88% -8.06% -2.16% -3.06% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.06 8.65 5.91 15.67 20.08 3.71 3.74 163.48%
EPS -3.53 -2.00 -2.12 -5.09 -6.53 -1.88 -2.72 18.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.70 0.72 0.74 0.81 0.87 0.89 -18.02%
Adjusted Per Share Value based on latest NOSH - 51,041
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.75 2.02 1.38 3.66 4.69 0.87 0.87 164.15%
EPS -0.83 -0.47 -0.49 -1.19 -1.53 -0.44 -0.64 18.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1542 0.1632 0.168 0.1729 0.1892 0.2031 0.2079 -18.01%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.38 0.43 0.29 0.27 0.27 0.32 0.70 -
P/RPS 2.37 4.97 4.91 1.72 1.34 8.62 18.74 -74.70%
P/EPS -10.75 -21.50 -13.68 -5.30 -4.13 -17.02 -25.74 -44.03%
EY -9.30 -4.65 -7.31 -18.85 -24.19 -5.88 -3.89 78.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.40 0.36 0.33 0.37 0.79 -18.57%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 27/08/03 26/05/03 28/02/03 27/11/02 23/08/02 -
Price 0.37 0.43 0.48 0.26 0.28 0.31 0.56 -
P/RPS 2.30 4.97 8.12 1.66 1.39 8.35 14.99 -71.24%
P/EPS -10.47 -21.50 -22.64 -5.11 -4.29 -16.49 -20.59 -36.21%
EY -9.55 -4.65 -4.42 -19.58 -23.32 -6.06 -4.86 56.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.67 0.35 0.35 0.36 0.63 -7.53%

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