[YOKO] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -31.29%
YoY- -16.59%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO'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 24,554 24,668 18,404 23,901 21,498 19,854 20,215 13.80%
PBT 63 -765 1,323 1,299 1,098 1,502 2,001 -89.96%
Tax 56 1,700 -482 -952 -593 -677 -616 -
NP 119 935 841 347 505 825 1,385 -80.44%
-
NP to SH 119 935 841 347 505 825 1,385 -80.44%
-
Tax Rate -88.89% - 36.43% 73.29% 54.01% 45.07% 30.78% -
Total Cost 24,435 23,733 17,563 23,554 20,993 19,029 18,830 18.91%
-
Net Worth 54,211 54,795 53,597 39,987 42,974 43,129 42,341 17.85%
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 54,211 54,795 53,597 39,987 42,974 43,129 42,341 17.85%
NOSH 44,074 43,488 43,575 33,047 19,803 19,784 19,785 70.31%
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 0.48% 3.79% 4.57% 1.45% 2.35% 4.16% 6.85% -
ROE 0.22% 1.71% 1.57% 0.87% 1.18% 1.91% 3.27% -
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 55.71 56.72 42.24 72.32 108.55 100.35 102.17 -33.18%
EPS 0.27 2.15 1.93 1.05 2.55 4.17 7.00 -88.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.26 1.23 1.21 2.17 2.18 2.14 -30.80%
Adjusted Per Share Value based on latest NOSH - 33,047
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.80 28.93 21.58 28.03 25.21 23.28 23.71 13.80%
EPS 0.14 1.10 0.99 0.41 0.59 0.97 1.62 -80.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6358 0.6426 0.6286 0.469 0.504 0.5058 0.4966 17.85%
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 0.47 0.50 0.52 0.54 0.69 0.58 0.65 -
P/RPS 0.84 0.88 1.23 0.75 0.64 0.58 0.64 19.81%
P/EPS 174.07 23.26 26.94 51.43 27.06 13.91 9.29 601.70%
EY 0.57 4.30 3.71 1.94 3.70 7.19 10.77 -85.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.42 0.45 0.32 0.27 0.30 17.01%
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 25/11/04 20/08/04 27/05/04 26/02/04 19/11/03 28/08/03 28/05/03 -
Price 0.46 0.46 0.43 0.57 0.64 0.61 0.57 -
P/RPS 0.83 0.81 1.02 0.79 0.59 0.61 0.56 29.90%
P/EPS 170.37 21.40 22.28 54.29 25.10 14.63 8.14 655.27%
EY 0.59 4.67 4.49 1.84 3.98 6.84 12.28 -86.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.35 0.47 0.29 0.28 0.27 23.30%

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