[Y&G] QoQ TTM 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- 3.71%
YoY- 48.63%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 18,519 23,617 25,667 23,153 22,045 15,925 5,859 115.22%
PBT -6,552 -7,103 -8,405 -8,270 -8,427 -7,533 -14,276 -40.47%
Tax 609 601 375 300 150 0 13 1196.48%
NP -5,943 -6,502 -8,030 -7,970 -8,277 -7,533 -14,263 -44.18%
-
NP to SH -5,943 -6,502 -8,030 -7,970 -8,277 -7,533 -14,263 -44.18%
-
Tax Rate - - - - - - - -
Total Cost 24,462 30,119 33,697 31,123 30,322 23,458 20,122 13.89%
-
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 -32.09% -27.53% -31.29% -34.42% -37.55% -47.30% -243.44% -
ROE -19.11% -19.30% -22.52% -21.71% -21.91% -18.23% -32.14% -
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 36.33 46.28 50.38 45.41 43.19 31.21 11.49 115.27%
EPS -11.66 -12.74 -15.76 -15.63 -16.22 -14.76 -27.96 -44.15%
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 8.48 10.81 11.75 10.60 10.09 7.29 2.68 115.37%
EPS -2.72 -2.98 -3.68 -3.65 -3.79 -3.45 -6.53 -44.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1423 0.1542 0.1632 0.168 0.1729 0.1892 0.2031 -21.09%
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 0.80 0.82 0.85 0.64 0.63 0.87 2.79 -56.48%
P/EPS -2.49 -2.98 -2.73 -1.86 -1.66 -1.83 -1.14 68.26%
EY -40.20 -33.53 -36.65 -53.90 -60.06 -54.68 -87.38 -40.37%
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 0.63 0.80 0.85 1.06 0.60 0.90 2.70 -62.06%
P/EPS -1.97 -2.90 -2.73 -3.07 -1.60 -1.90 -1.11 46.53%
EY -50.69 -34.43 -36.65 -32.56 -62.37 -52.73 -90.20 -31.87%
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