[Y&G] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
02-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -27.41%
YoY- -147.27%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 18,013 21,377 21,853 16,192 17,459 15,181 16,796 4.78%
PBT -3,262 -4,146 -4,280 -6,710 -5,255 -4,157 -5,267 -27.40%
Tax 0 0 1 -50 -50 107 264 -
NP -3,262 -4,146 -4,279 -6,760 -5,305 -4,050 -5,003 -24.86%
-
NP to SH -3,258 -4,142 -4,276 -6,758 -5,304 -4,050 -5,003 -24.92%
-
Tax Rate - - - - - - - -
Total Cost 21,275 25,523 26,132 22,952 22,764 19,231 21,799 -1.61%
-
Net Worth 23,402 25,454 26,533 26,385 26,554 28,042 29,103 -13.56%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 23,402 25,454 26,533 26,385 26,554 28,042 29,103 -13.56%
NOSH 50,874 50,909 51,025 51,333 51,067 50,985 51,058 -0.24%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -18.11% -19.39% -19.58% -41.75% -30.39% -26.68% -29.79% -
ROE -13.92% -16.27% -16.12% -25.61% -19.97% -14.44% -17.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.41 41.99 42.83 31.54 34.19 29.77 32.90 5.03%
EPS -6.40 -8.14 -8.38 -13.16 -10.39 -7.94 -9.80 -24.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.50 0.52 0.514 0.52 0.55 0.57 -13.35%
Adjusted Per Share Value based on latest NOSH - 51,333
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.24 9.78 10.00 7.41 7.99 6.95 7.69 4.72%
EPS -1.49 -1.90 -1.96 -3.09 -2.43 -1.85 -2.29 -24.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1071 0.1165 0.1214 0.1208 0.1215 0.1284 0.1332 -13.56%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.64 0.61 0.63 0.65 0.43 0.49 0.45 -
P/RPS 1.81 1.45 1.47 2.06 1.26 1.65 1.37 20.46%
P/EPS -9.99 -7.50 -7.52 -4.94 -4.14 -6.17 -4.59 68.18%
EY -10.01 -13.34 -13.30 -20.25 -24.15 -16.21 -21.77 -40.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.22 1.21 1.26 0.83 0.89 0.79 45.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 02/12/05 15/08/05 26/05/05 21/02/05 -
Price 0.49 0.53 0.63 0.58 0.54 0.51 0.48 -
P/RPS 1.38 1.26 1.47 1.84 1.58 1.71 1.46 -3.69%
P/EPS -7.65 -6.51 -7.52 -4.41 -5.20 -6.42 -4.90 34.68%
EY -13.07 -15.35 -13.30 -22.70 -19.23 -15.58 -20.41 -25.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.06 1.21 1.13 1.04 0.93 0.84 17.56%

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