[YFG] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -5.98%
YoY- -13.83%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 124,571 107,479 78,405 75,089 72,792 73,766 88,474 25.59%
PBT -3,515 -11,337 -25,453 -33,609 -31,879 -30,715 -32,461 -77.25%
Tax -658 -510 -635 -765 -730 -643 -359 49.71%
NP -4,173 -11,847 -26,088 -34,374 -32,609 -31,358 -32,820 -74.68%
-
NP to SH -4,483 -12,182 -26,316 -34,637 -32,682 -31,310 -33,063 -73.57%
-
Tax Rate - - - - - - - -
Total Cost 128,744 119,326 104,493 109,463 105,401 105,124 121,294 4.05%
-
Net Worth 25,326 23,481 22,905 23,295 29,826 36,547 49,310 -35.84%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 25,326 23,481 22,905 23,295 29,826 36,547 49,310 -35.84%
NOSH 402,000 402,777 414,210 406,551 406,357 406,086 405,850 -0.63%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -3.35% -11.02% -33.27% -45.78% -44.80% -42.51% -37.10% -
ROE -17.70% -51.88% -114.89% -148.69% -109.57% -85.67% -67.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.99 26.68 18.93 18.47 17.91 18.17 21.80 26.40%
EPS -1.12 -3.02 -6.35 -8.52 -8.04 -7.71 -8.15 -73.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.063 0.0583 0.0553 0.0573 0.0734 0.09 0.1215 -35.43%
Adjusted Per Share Value based on latest NOSH - 406,551
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.45 17.65 12.87 12.33 11.95 12.11 14.53 25.56%
EPS -0.74 -2.00 -4.32 -5.69 -5.37 -5.14 -5.43 -73.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0416 0.0386 0.0376 0.0382 0.049 0.06 0.081 -35.84%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.12 0.14 0.18 0.12 0.12 0.15 0.16 -
P/RPS 0.39 0.52 0.95 0.65 0.67 0.83 0.73 -34.13%
P/EPS -10.76 -4.63 -2.83 -1.41 -1.49 -1.95 -1.96 210.87%
EY -9.29 -21.60 -35.30 -71.00 -67.02 -51.40 -50.92 -67.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.40 3.25 2.09 1.63 1.67 1.32 27.45%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 03/09/07 30/05/07 27/02/07 29/11/06 08/09/06 29/05/06 -
Price 0.11 0.12 0.12 0.17 0.12 0.12 0.16 -
P/RPS 0.35 0.45 0.63 0.92 0.67 0.66 0.73 -38.71%
P/EPS -9.86 -3.97 -1.89 -2.00 -1.49 -1.56 -1.96 193.30%
EY -10.14 -25.20 -52.94 -50.12 -67.02 -64.25 -50.92 -65.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.06 2.17 2.97 1.63 1.33 1.32 20.66%

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