[YFG] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[YFG] YFG BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -63.46%
YoY- -83.4%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 128,187 127,485 141,590 164,740 178,076 218,924 231,846 -32.66%
PBT -27,159 -10,659 -394 3,298 6,846 9,849 10,454 -
Tax -3,688 -4,983 -5,369 -1,480 -1,871 -1,364 -2,446 31.52%
NP -30,847 -15,642 -5,763 1,818 4,975 8,485 8,008 -
-
NP to SH -31,084 -15,642 -5,763 1,818 4,975 8,485 8,008 -
-
Tax Rate - - - 44.88% 27.33% 13.85% 23.40% -
Total Cost 159,034 143,127 147,353 162,922 173,101 210,439 223,838 -20.39%
-
Net Worth 70,571 82,544 90,438 100,156 66,388 95,145 65,384 5.22%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 70,571 82,544 90,438 100,156 66,388 95,145 65,384 5.22%
NOSH 406,048 406,022 405,189 409,803 66,388 65,382 65,384 238.23%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -24.06% -12.27% -4.07% 1.10% 2.79% 3.88% 3.45% -
ROE -44.05% -18.95% -6.37% 1.82% 7.49% 8.92% 12.25% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.57 31.40 34.94 40.20 268.23 334.83 354.59 -80.09%
EPS -7.66 -3.85 -1.42 0.44 7.49 12.98 12.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1738 0.2033 0.2232 0.2444 1.00 1.4552 1.00 -68.88%
Adjusted Per Share Value based on latest NOSH - 409,803
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.05 20.93 23.25 27.05 29.24 35.94 38.07 -32.65%
EPS -5.10 -2.57 -0.95 0.30 0.82 1.39 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.1355 0.1485 0.1644 0.109 0.1562 0.1074 5.21%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.21 0.23 0.37 0.40 0.66 0.86 0.76 -
P/RPS 0.67 0.73 1.06 1.00 0.25 0.26 0.21 116.87%
P/EPS -2.74 -5.97 -26.01 90.17 8.81 6.63 6.21 -
EY -36.45 -16.75 -3.84 1.11 11.35 15.09 16.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.13 1.66 1.64 0.66 0.59 0.76 36.38%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 30/11/04 30/08/04 28/05/04 25/02/04 -
Price 0.17 0.19 0.28 0.36 0.34 0.60 0.96 -
P/RPS 0.54 0.61 0.80 0.90 0.13 0.18 0.27 58.80%
P/EPS -2.22 -4.93 -19.69 81.15 4.54 4.62 7.84 -
EY -45.03 -20.28 -5.08 1.23 22.04 21.63 12.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.93 1.25 1.47 0.34 0.41 0.96 1.38%

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