[Y&G] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
09-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -153.58%
YoY- 42.56%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 44,112 26,174 9,460 17,804 21,466 16,796 23,617 10.96%
PBT 2,276 -2,334 -3,290 -2,482 -4,321 -5,267 -7,103 -
Tax -1,542 -931 -514 0 0 264 601 -
NP 734 -3,265 -3,804 -2,482 -4,321 -5,003 -6,502 -
-
NP to SH 735 -3,267 -3,807 -2,481 -4,319 -5,003 -6,502 -
-
Tax Rate 67.75% - - - - - - -
Total Cost 43,378 29,439 13,264 20,286 25,787 21,799 30,119 6.26%
-
Net Worth 15,822 15,297 18,380 21,950 24,606 31,123 34,182 -12.03%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 15,822 15,297 18,380 21,950 24,606 31,123 34,182 -12.03%
NOSH 51,041 50,990 51,057 51,046 51,050 51,021 51,017 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.66% -12.47% -40.21% -13.94% -20.13% -29.79% -27.53% -
ROE 4.65% -21.36% -20.71% -11.30% -17.55% -16.07% -19.02% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 86.42 51.33 18.53 34.88 42.05 32.92 46.29 10.95%
EPS 1.44 -6.40 -7.46 -4.87 -8.39 -10.00 -12.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.36 0.43 0.482 0.61 0.67 -12.04%
Adjusted Per Share Value based on latest NOSH - 51,017
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.13 11.94 4.32 8.12 9.80 7.66 10.78 10.95%
EPS 0.34 -1.49 -1.74 -1.13 -1.97 -2.28 -2.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0722 0.0698 0.0839 0.1002 0.1123 0.142 0.156 -12.03%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.34 0.17 0.31 0.38 0.63 0.45 0.38 -
P/RPS 0.39 0.33 1.67 1.09 1.50 1.37 0.82 -11.63%
P/EPS 23.61 -2.65 -4.16 -7.82 -7.45 -4.59 -2.98 -
EY 4.24 -37.69 -24.05 -12.79 -13.43 -21.79 -33.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.57 0.86 0.88 1.31 0.74 0.57 11.56%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 12/02/10 25/02/09 29/02/08 09/03/07 28/02/06 21/02/05 26/02/04 -
Price 0.35 0.35 0.38 0.38 0.63 0.48 0.37 -
P/RPS 0.40 0.68 2.05 1.09 1.50 1.46 0.80 -10.90%
P/EPS 24.31 -5.46 -5.10 -7.82 -7.45 -4.90 -2.90 -
EY 4.11 -18.31 -19.62 -12.79 -13.43 -20.43 -34.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.17 1.06 0.88 1.31 0.79 0.55 12.73%

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