[YONGTAI] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 122.55%
YoY- -69.8%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 85,708 43,277 35,643 40,452 40,185 31,685 41,691 12.75%
PBT -459 54 278 202 1,012 1,887 6,070 -
Tax -169 -293 -132 -48 -502 -438 -1,606 -31.27%
NP -628 -239 146 154 510 1,449 4,464 -
-
NP to SH -941 -321 146 154 510 1,449 4,464 -
-
Tax Rate - 542.59% 47.48% 23.76% 49.60% 23.21% 26.46% -
Total Cost 86,336 43,516 35,497 40,298 39,675 30,236 37,227 15.04%
-
Net Worth 50,053 40,833 66,916 67,273 73,710 74,246 72,205 -5.92%
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 50,053 40,833 66,916 67,273 73,710 74,246 72,205 -5.92%
NOSH 40,042 40,833 40,555 40,526 39,843 39,917 39,892 0.06%
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 -0.73% -0.55% 0.41% 0.38% 1.27% 4.57% 10.71% -
ROE -1.88% -0.79% 0.22% 0.23% 0.69% 1.95% 6.18% -
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 214.04 105.98 87.89 99.82 100.86 79.38 104.51 12.68%
EPS -2.35 -0.80 0.36 0.38 1.28 3.63 11.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.00 1.65 1.66 1.85 1.86 1.81 -5.98%
Adjusted Per Share Value based on latest NOSH - 40,047
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.99 10.09 8.31 9.44 9.37 7.39 9.72 12.76%
EPS -0.22 -0.07 0.03 0.04 0.12 0.34 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1168 0.0952 0.1561 0.1569 0.1719 0.1732 0.1684 -5.91%
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 0.50 1.02 1.41 1.22 2.25 1.95 -
P/RPS 0.18 0.47 1.16 1.41 1.21 2.83 1.87 -32.29%
P/EPS -16.17 -63.60 283.33 371.05 95.31 61.98 17.43 -
EY -6.18 -1.57 0.35 0.27 1.05 1.61 5.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.50 0.62 0.85 0.66 1.21 1.08 -19.21%
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 27/02/07 27/02/06 25/02/05 26/02/04 27/02/03 27/02/02 28/02/01 -
Price 0.40 0.40 0.98 1.40 1.14 2.13 1.94 -
P/RPS 0.19 0.38 1.12 1.40 1.13 2.68 1.86 -31.61%
P/EPS -17.02 -50.88 272.22 368.42 89.06 58.68 17.34 -
EY -5.88 -1.97 0.37 0.27 1.12 1.70 5.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.59 0.84 0.62 1.15 1.07 -18.21%

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