[Y&G] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -3.8%
YoY- 20.47%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 17,804 21,466 16,796 23,617 24,256 22,194 24,649 -5.27%
PBT -2,482 -4,321 -5,267 -7,103 -8,649 -14,280 23,335 -
Tax 0 0 264 601 473 14,280 -1,896 -
NP -2,482 -4,321 -5,003 -6,502 -8,176 0 21,439 -
-
NP to SH -2,481 -4,319 -5,003 -6,502 -8,176 -13,776 21,439 -
-
Tax Rate - - - - - - 8.13% -
Total Cost 20,286 25,787 21,799 30,119 32,432 22,194 3,210 35.95%
-
Net Worth 21,950 24,606 31,123 34,182 40,286 50,493 65,615 -16.67%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 21,950 24,606 31,123 34,182 40,286 50,493 65,615 -16.67%
NOSH 51,046 51,050 51,021 51,017 50,995 51,003 33,997 7.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -13.94% -20.13% -29.79% -27.53% -33.71% 0.00% 86.98% -
ROE -11.30% -17.55% -16.07% -19.02% -20.29% -27.28% 32.67% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 34.88 42.05 32.92 46.29 47.57 43.51 72.50 -11.47%
EPS -4.87 -8.39 -10.00 -12.74 -16.03 -27.01 63.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.482 0.61 0.67 0.79 0.99 1.93 -22.13%
Adjusted Per Share Value based on latest NOSH - 51,036
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 8.12 9.80 7.66 10.78 11.07 10.13 11.25 -5.28%
EPS -1.13 -1.97 -2.28 -2.97 -3.73 -6.29 9.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1002 0.1123 0.142 0.156 0.1838 0.2304 0.2994 -16.66%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.38 0.63 0.45 0.38 0.27 1.07 2.45 -
P/RPS 1.09 1.50 1.37 0.82 0.57 2.46 3.38 -17.18%
P/EPS -7.82 -7.45 -4.59 -2.98 -1.68 -3.96 3.89 -
EY -12.79 -13.43 -21.79 -33.54 -59.38 -25.24 25.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.31 0.74 0.57 0.34 1.08 1.27 -5.92%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 09/03/07 28/02/06 21/02/05 26/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.38 0.63 0.48 0.37 0.28 0.96 1.75 -
P/RPS 1.09 1.50 1.46 0.80 0.59 2.21 2.41 -12.38%
P/EPS -7.82 -7.45 -4.90 -2.90 -1.75 -3.55 2.78 -
EY -12.79 -13.43 -20.43 -34.44 -57.26 -28.14 36.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.31 0.79 0.55 0.35 0.97 0.91 -0.55%

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