[Y&G] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 47.19%
YoY- 45.32%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 25,667 23,153 22,045 15,925 5,859 8,689 16,220 35.75%
PBT -8,405 -8,270 -8,427 -7,533 -14,276 -15,531 -15,106 -32.32%
Tax 375 300 150 0 13 17 980 -47.26%
NP -8,030 -7,970 -8,277 -7,533 -14,263 -15,514 -14,126 -31.35%
-
NP to SH -8,030 -7,970 -8,277 -7,533 -14,263 -15,514 -15,204 -34.63%
-
Tax Rate - - - - - - - -
Total Cost 33,697 31,123 30,322 23,458 20,122 24,203 30,346 7.22%
-
Net Worth 35,664 36,713 37,770 41,331 44,379 45,416 46,859 -16.62%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 35,664 36,713 37,770 41,331 44,379 45,416 46,859 -16.62%
NOSH 50,950 50,990 51,041 51,026 51,010 51,029 50,934 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -31.29% -34.42% -37.55% -47.30% -243.44% -178.55% -87.09% -
ROE -22.52% -21.71% -21.91% -18.23% -32.14% -34.16% -32.45% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 50.38 45.41 43.19 31.21 11.49 17.03 31.85 35.72%
EPS -15.76 -15.63 -16.22 -14.76 -27.96 -30.40 -29.85 -34.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.72 0.74 0.81 0.87 0.89 0.92 -16.64%
Adjusted Per Share Value based on latest NOSH - 51,026
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.75 10.60 10.09 7.29 2.68 3.98 7.42 35.82%
EPS -3.68 -3.65 -3.79 -3.45 -6.53 -7.10 -6.96 -34.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1632 0.168 0.1729 0.1892 0.2031 0.2079 0.2145 -16.64%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.43 0.29 0.27 0.27 0.32 0.70 0.80 -
P/RPS 0.85 0.64 0.63 0.87 2.79 4.11 2.51 -51.38%
P/EPS -2.73 -1.86 -1.66 -1.83 -1.14 -2.30 -2.68 1.23%
EY -36.65 -53.90 -60.06 -54.68 -87.38 -43.43 -37.31 -1.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.40 0.36 0.33 0.37 0.79 0.87 -21.05%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 26/05/03 28/02/03 27/11/02 23/08/02 28/05/02 -
Price 0.43 0.48 0.26 0.28 0.31 0.56 0.70 -
P/RPS 0.85 1.06 0.60 0.90 2.70 3.29 2.20 -46.92%
P/EPS -2.73 -3.07 -1.60 -1.90 -1.11 -1.84 -2.35 10.49%
EY -36.65 -32.56 -62.37 -52.73 -90.20 -54.29 -42.64 -9.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.35 0.35 0.36 0.63 0.76 -13.62%

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