[Y&G] QoQ Quarter Result on 31-Mar-2005 [#1]

Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 73.34%
YoY- 46.74%
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 12,790 4,413 3,364 1,286 7,129 5,680 1,086 415.31%
PBT -1,593 -308 -1,292 -1,087 -4,023 1,147 -194 305.45%
Tax 0 0 0 1 -51 0 157 -
NP -1,593 -308 -1,292 -1,086 -4,074 1,147 -37 1120.01%
-
NP to SH -1,592 -308 -1,291 -1,086 -4,074 1,147 -37 1119.50%
-
Tax Rate - - - - - 0.00% - -
Total Cost 14,383 4,721 4,656 2,372 11,203 4,533 1,123 444.87%
-
Net Worth 26,533 26,385 26,554 28,042 29,103 33,135 32,771 -13.09%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 26,533 26,385 26,554 28,042 29,103 33,135 32,771 -13.09%
NOSH 51,025 51,333 51,067 50,985 51,058 50,977 52,857 -2.31%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -12.46% -6.98% -38.41% -84.45% -57.15% 20.19% -3.41% -
ROE -6.00% -1.17% -4.86% -3.87% -14.00% 3.46% -0.11% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 25.07 8.60 6.59 2.52 13.96 11.14 2.05 428.38%
EPS -3.12 -0.60 -2.53 -2.13 -7.90 2.25 -0.07 1148.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.514 0.52 0.55 0.57 0.65 0.62 -11.03%
Adjusted Per Share Value based on latest NOSH - 50,985
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.85 2.02 1.54 0.59 3.26 2.60 0.50 413.07%
EPS -0.73 -0.14 -0.59 -0.50 -1.86 0.52 -0.02 993.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.1208 0.1215 0.1284 0.1332 0.1517 0.15 -13.12%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.63 0.65 0.43 0.49 0.45 0.30 0.25 -
P/RPS 2.51 7.56 6.53 19.43 3.22 2.69 12.17 -64.99%
P/EPS -20.19 -108.33 -17.01 -23.00 -5.64 13.33 -357.14 -85.19%
EY -4.95 -0.92 -5.88 -4.35 -17.73 7.50 -0.28 575.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.26 0.83 0.89 0.79 0.46 0.40 108.74%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 02/12/05 15/08/05 26/05/05 21/02/05 04/11/04 24/08/04 -
Price 0.63 0.58 0.54 0.51 0.48 0.43 0.35 -
P/RPS 2.51 6.75 8.20 20.22 3.44 3.86 17.03 -72.00%
P/EPS -20.19 -96.67 -21.36 -23.94 -6.02 19.11 -500.00 -88.16%
EY -4.95 -1.03 -4.68 -4.18 -16.62 5.23 -0.20 744.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.13 1.04 0.93 0.84 0.66 0.56 66.89%

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