[YFG] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
08-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 13.03%
YoY- -134.55%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 82,089 83,928 87,411 89,596 99,180 99,075 84,420 -1.84%
PBT -11,013 -11,906 -8,020 -3,465 -4,064 -4,533 -1,137 353.76%
Tax -300 -300 -160 -147 -89 -89 -602 -37.11%
NP -11,313 -12,206 -8,180 -3,612 -4,153 -4,622 -1,739 248.08%
-
NP to SH -11,313 -12,206 -8,180 -3,612 -4,153 -4,622 -1,739 248.08%
-
Tax Rate - - - - - - - -
Total Cost 93,402 96,134 95,591 93,208 103,333 103,697 86,159 5.52%
-
Net Worth 32,997 24,559 24,604 21,964 22,312 23,060 24,353 22.42%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 32,997 24,559 24,604 21,964 22,312 23,060 24,353 22.42%
NOSH 613,333 459,065 402,026 413,636 417,058 405,999 405,897 31.64%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -13.78% -14.54% -9.36% -4.03% -4.19% -4.67% -2.06% -
ROE -34.28% -49.70% -33.25% -16.45% -18.61% -20.04% -7.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.38 18.28 21.74 21.66 23.78 24.40 20.80 -25.46%
EPS -1.84 -2.66 -2.03 -0.87 -1.00 -1.14 -0.43 163.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0538 0.0535 0.0612 0.0531 0.0535 0.0568 0.06 -7.00%
Adjusted Per Share Value based on latest NOSH - 413,636
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.48 13.78 14.35 14.71 16.28 16.27 13.86 -1.83%
EPS -1.86 -2.00 -1.34 -0.59 -0.68 -0.76 -0.29 244.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0542 0.0403 0.0404 0.0361 0.0366 0.0379 0.04 22.42%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.14 0.18 0.17 0.15 0.12 0.09 0.07 -
P/RPS 1.05 0.98 0.78 0.69 0.50 0.37 0.34 111.92%
P/EPS -7.59 -6.77 -8.36 -17.18 -12.05 -7.91 -16.34 -39.99%
EY -13.18 -14.77 -11.97 -5.82 -8.30 -12.65 -6.12 66.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 3.36 2.78 2.82 2.24 1.58 1.17 70.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 31/10/11 26/08/11 18/05/11 08/02/11 22/11/10 26/08/10 27/05/10 -
Price 0.14 0.12 0.19 0.19 0.14 0.12 0.06 -
P/RPS 1.05 0.66 0.87 0.88 0.59 0.49 0.29 135.60%
P/EPS -7.59 -4.51 -9.34 -21.76 -14.06 -10.54 -14.00 -33.48%
EY -13.18 -22.16 -10.71 -4.60 -7.11 -9.49 -7.14 50.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.24 3.10 3.58 2.62 2.11 1.00 88.97%

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