[Y&G] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -9.88%
YoY- 45.56%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 23,617 25,667 23,153 22,045 15,925 5,859 8,689 94.40%
PBT -7,103 -8,405 -8,270 -8,427 -7,533 -14,276 -15,531 -40.55%
Tax 601 375 300 150 0 13 17 970.19%
NP -6,502 -8,030 -7,970 -8,277 -7,533 -14,263 -15,514 -43.90%
-
NP to SH -6,502 -8,030 -7,970 -8,277 -7,533 -14,263 -15,514 -43.90%
-
Tax Rate - - - - - - - -
Total Cost 30,119 33,697 31,123 30,322 23,458 20,122 24,203 15.64%
-
Net Worth 33,683 35,664 36,713 37,770 41,331 44,379 45,416 -18.02%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 33,683 35,664 36,713 37,770 41,331 44,379 45,416 -18.02%
NOSH 51,036 50,950 50,990 51,041 51,026 51,010 51,029 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -27.53% -31.29% -34.42% -37.55% -47.30% -243.44% -178.55% -
ROE -19.30% -22.52% -21.71% -21.91% -18.23% -32.14% -34.16% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 46.28 50.38 45.41 43.19 31.21 11.49 17.03 94.38%
EPS -12.74 -15.76 -15.63 -16.22 -14.76 -27.96 -30.40 -43.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.70 0.72 0.74 0.81 0.87 0.89 -18.02%
Adjusted Per Share Value based on latest NOSH - 51,041
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.81 11.75 10.60 10.09 7.29 2.68 3.98 94.31%
EPS -2.98 -3.68 -3.65 -3.79 -3.45 -6.53 -7.10 -43.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1542 0.1632 0.168 0.1729 0.1892 0.2031 0.2079 -18.01%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.38 0.43 0.29 0.27 0.27 0.32 0.70 -
P/RPS 0.82 0.85 0.64 0.63 0.87 2.79 4.11 -65.75%
P/EPS -2.98 -2.73 -1.86 -1.66 -1.83 -1.14 -2.30 18.79%
EY -33.53 -36.65 -53.90 -60.06 -54.68 -87.38 -43.43 -15.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.40 0.36 0.33 0.37 0.79 -18.57%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 27/08/03 26/05/03 28/02/03 27/11/02 23/08/02 -
Price 0.37 0.43 0.48 0.26 0.28 0.31 0.56 -
P/RPS 0.80 0.85 1.06 0.60 0.90 2.70 3.29 -60.94%
P/EPS -2.90 -2.73 -3.07 -1.60 -1.90 -1.11 -1.84 35.31%
EY -34.43 -36.65 -32.56 -62.37 -52.73 -90.20 -54.29 -26.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.67 0.35 0.35 0.36 0.63 -7.53%

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