[Y&G] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 19.05%
YoY- 31.85%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 21,853 16,192 17,459 15,181 16,796 17,864 16,591 20.09%
PBT -4,280 -6,710 -5,255 -4,157 -5,267 -3,274 -5,515 -15.51%
Tax 1 -50 -50 107 264 541 616 -98.60%
NP -4,279 -6,760 -5,305 -4,050 -5,003 -2,733 -4,899 -8.60%
-
NP to SH -4,276 -6,758 -5,304 -4,050 -5,003 -2,733 -4,899 -8.64%
-
Tax Rate - - - - - - - -
Total Cost 26,132 22,952 22,764 19,231 21,799 20,597 21,490 13.88%
-
Net Worth 26,533 26,385 26,554 28,042 29,103 33,135 32,771 -13.09%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 26,533 26,385 26,554 28,042 29,103 33,135 32,771 -13.09%
NOSH 51,025 51,333 51,067 50,985 51,058 50,977 52,857 -2.31%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -19.58% -41.75% -30.39% -26.68% -29.79% -15.30% -29.53% -
ROE -16.12% -25.61% -19.97% -14.44% -17.19% -8.25% -14.95% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.83 31.54 34.19 29.77 32.90 35.04 31.39 22.94%
EPS -8.38 -13.16 -10.39 -7.94 -9.80 -5.36 -9.27 -6.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.514 0.52 0.55 0.57 0.65 0.62 -11.03%
Adjusted Per Share Value based on latest NOSH - 50,985
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.00 7.41 7.99 6.95 7.69 8.18 7.59 20.12%
EPS -1.96 -3.09 -2.43 -1.85 -2.29 -1.25 -2.24 -8.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.1208 0.1215 0.1284 0.1332 0.1517 0.15 -13.12%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.63 0.65 0.43 0.49 0.45 0.30 0.25 -
P/RPS 1.47 2.06 1.26 1.65 1.37 0.86 0.80 49.85%
P/EPS -7.52 -4.94 -4.14 -6.17 -4.59 -5.60 -2.70 97.58%
EY -13.30 -20.25 -24.15 -16.21 -21.77 -17.87 -37.07 -49.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.26 0.83 0.89 0.79 0.46 0.40 108.74%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 02/12/05 15/08/05 26/05/05 21/02/05 04/11/04 24/08/04 -
Price 0.63 0.58 0.54 0.51 0.48 0.43 0.35 -
P/RPS 1.47 1.84 1.58 1.71 1.46 1.23 1.12 19.81%
P/EPS -7.52 -4.41 -5.20 -6.42 -4.90 -8.02 -3.78 57.98%
EY -13.30 -22.70 -19.23 -15.58 -20.41 -12.47 -26.48 -36.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.13 1.04 0.93 0.84 0.66 0.56 66.89%

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