[Y&G] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 19.03%
YoY- 13.69%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 17,864 16,591 18,519 23,617 25,667 23,153 22,045 -13.04%
PBT -3,274 -5,515 -6,552 -7,103 -8,405 -8,270 -8,427 -46.66%
Tax 541 616 609 601 375 300 150 134.63%
NP -2,733 -4,899 -5,943 -6,502 -8,030 -7,970 -8,277 -52.13%
-
NP to SH -2,733 -4,899 -5,943 -6,502 -8,030 -7,970 -8,277 -52.13%
-
Tax Rate - - - - - - - -
Total Cost 20,597 21,490 24,462 30,119 33,697 31,123 30,322 -22.67%
-
Net Worth 33,135 32,771 31,094 33,683 35,664 36,713 37,770 -8.33%
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 33,135 32,771 31,094 33,683 35,664 36,713 37,770 -8.33%
NOSH 50,977 52,857 50,975 51,036 50,950 50,990 51,041 -0.08%
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 -15.30% -29.53% -32.09% -27.53% -31.29% -34.42% -37.55% -
ROE -8.25% -14.95% -19.11% -19.30% -22.52% -21.71% -21.91% -
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 35.04 31.39 36.33 46.28 50.38 45.41 43.19 -12.97%
EPS -5.36 -9.27 -11.66 -12.74 -15.76 -15.63 -16.22 -52.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.62 0.61 0.66 0.70 0.72 0.74 -8.26%
Adjusted Per Share Value based on latest NOSH - 51,036
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.15 7.57 8.45 10.78 11.71 10.56 10.06 -13.06%
EPS -1.25 -2.24 -2.71 -2.97 -3.66 -3.64 -3.78 -52.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.1495 0.1419 0.1537 0.1627 0.1675 0.1723 -8.31%
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 0.30 0.25 0.29 0.38 0.43 0.29 0.27 -
P/RPS 0.86 0.80 0.80 0.82 0.85 0.64 0.63 22.98%
P/EPS -5.60 -2.70 -2.49 -2.98 -2.73 -1.86 -1.66 124.43%
EY -17.87 -37.07 -40.20 -33.53 -36.65 -53.90 -60.06 -55.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.48 0.58 0.61 0.40 0.36 17.69%
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 04/11/04 24/08/04 26/05/04 26/02/04 21/11/03 27/08/03 26/05/03 -
Price 0.43 0.35 0.23 0.37 0.43 0.48 0.26 -
P/RPS 1.23 1.12 0.63 0.80 0.85 1.06 0.60 61.16%
P/EPS -8.02 -3.78 -1.97 -2.90 -2.73 -3.07 -1.60 192.03%
EY -12.47 -26.48 -50.69 -34.43 -36.65 -32.56 -62.37 -65.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.56 0.38 0.56 0.61 0.67 0.35 52.45%

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