[YFG] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 8.65%
YoY- -427.99%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 72,792 73,766 88,474 94,133 111,947 128,187 127,485 -31.15%
PBT -31,879 -30,715 -32,461 -30,342 -29,285 -27,159 -10,659 107.44%
Tax -730 -643 -359 157 -3,720 -3,688 -4,983 -72.17%
NP -32,609 -31,358 -32,820 -30,185 -33,005 -30,847 -15,642 63.11%
-
NP to SH -32,682 -31,310 -33,063 -30,428 -33,311 -31,084 -15,642 63.36%
-
Tax Rate - - - - - - - -
Total Cost 105,401 105,124 121,294 124,318 144,952 159,034 143,127 -18.43%
-
Net Worth 29,826 36,547 49,310 59,402 63,166 70,571 82,544 -49.23%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 29,826 36,547 49,310 59,402 63,166 70,571 82,544 -49.23%
NOSH 406,357 406,086 405,850 404,649 407,264 406,048 406,022 0.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -44.80% -42.51% -37.10% -32.07% -29.48% -24.06% -12.27% -
ROE -109.57% -85.67% -67.05% -51.22% -52.74% -44.05% -18.95% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.91 18.17 21.80 23.26 27.49 31.57 31.40 -31.19%
EPS -8.04 -7.71 -8.15 -7.52 -8.18 -7.66 -3.85 63.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0734 0.09 0.1215 0.1468 0.1551 0.1738 0.2033 -49.26%
Adjusted Per Share Value based on latest NOSH - 404,649
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.95 12.11 14.53 15.46 18.38 21.05 20.93 -31.15%
EPS -5.37 -5.14 -5.43 -5.00 -5.47 -5.10 -2.57 63.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.06 0.081 0.0975 0.1037 0.1159 0.1355 -49.21%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.12 0.15 0.16 0.15 0.16 0.21 0.23 -
P/RPS 0.67 0.83 0.73 0.64 0.58 0.67 0.73 -5.55%
P/EPS -1.49 -1.95 -1.96 -1.99 -1.96 -2.74 -5.97 -60.32%
EY -67.02 -51.40 -50.92 -50.13 -51.12 -36.45 -16.75 151.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.67 1.32 1.02 1.03 1.21 1.13 27.63%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 08/09/06 29/05/06 27/02/06 30/11/05 30/08/05 30/05/05 -
Price 0.12 0.12 0.16 0.17 0.15 0.17 0.19 -
P/RPS 0.67 0.66 0.73 0.73 0.55 0.54 0.61 6.44%
P/EPS -1.49 -1.56 -1.96 -2.26 -1.83 -2.22 -4.93 -54.93%
EY -67.02 -64.25 -50.92 -44.23 -54.53 -45.03 -20.28 121.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.33 1.32 1.16 0.97 0.98 0.93 45.31%

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