[Y&G] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
02-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 24.68%
YoY- -188.83%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 19,749 6,721 14,796 11,568 12,889 20,560 7,570 17.31%
PBT -1,910 181 4,632 -3,586 1,661 -6,764 -5,602 -16.40%
Tax -430 0 0 0 -2,902 500 0 -
NP -2,341 181 4,632 -3,586 -1,241 -6,264 -5,602 -13.52%
-
NP to SH -2,341 182 4,630 -3,585 -1,241 -6,264 -5,602 -13.52%
-
Tax Rate - 0.00% 0.00% - 174.71% - - -
Total Cost 22,090 6,540 10,164 15,154 14,130 26,824 13,173 8.98%
-
Net Worth 16,334 24,355 28,049 26,226 33,068 35,706 44,365 -15.32%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 16,334 24,355 28,049 26,226 33,068 35,706 44,365 -15.32%
NOSH 51,046 50,740 50,998 51,024 50,874 51,009 50,995 0.01%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -11.86% 2.70% 31.31% -31.01% -9.63% -30.47% -74.00% -
ROE -14.33% 0.75% 16.51% -13.67% -3.75% -17.54% -12.63% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 38.69 13.25 29.01 22.67 25.34 40.31 14.85 17.28%
EPS -4.59 0.36 9.08 -7.03 -2.44 -12.28 -10.99 -13.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.48 0.55 0.514 0.65 0.70 0.87 -15.34%
Adjusted Per Share Value based on latest NOSH - 51,333
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 9.01 3.07 6.75 5.28 5.88 9.38 3.45 17.33%
EPS -1.07 0.08 2.11 -1.64 -0.57 -2.86 -2.56 -13.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0745 0.1111 0.128 0.1197 0.1509 0.1629 0.2024 -15.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.38 0.29 0.50 0.65 0.30 0.43 0.32 -
P/RPS 0.98 2.19 1.72 2.87 1.18 1.07 2.16 -12.33%
P/EPS -8.28 80.56 5.51 -9.25 -12.30 -3.50 -2.91 19.02%
EY -12.07 1.24 18.16 -10.81 -8.13 -28.56 -34.33 -15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.60 0.91 1.26 0.46 0.61 0.37 21.47%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 30/11/07 30/11/06 02/12/05 04/11/04 21/11/03 27/11/02 -
Price 0.17 0.37 0.42 0.58 0.43 0.43 0.31 -
P/RPS 0.44 2.79 1.45 2.56 1.70 1.07 2.09 -22.85%
P/EPS -3.71 102.78 4.63 -8.25 -17.62 -3.50 -2.82 4.67%
EY -26.98 0.97 21.62 -12.11 -5.67 -28.56 -35.44 -4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.77 0.76 1.13 0.66 0.61 0.36 6.65%

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