[YEELEE] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -12.38%
YoY- 56.23%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 115,570 100,378 96,871 73,379 68,682 55,889 66,901 9.53%
PBT 1,874 1,147 824 1,725 884 1,837 1,471 4.11%
Tax -402 492 -695 -897 -354 -765 -474 -2.70%
NP 1,472 1,639 129 828 530 1,072 997 6.70%
-
NP to SH 1,472 1,639 129 828 530 1,072 997 6.70%
-
Tax Rate 21.45% -42.89% 84.34% 52.00% 40.05% 41.64% 32.22% -
Total Cost 114,098 98,739 96,742 72,551 68,152 54,817 65,904 9.57%
-
Net Worth 156,533 147,082 132,169 138,495 136,284 138,201 132,597 2.80%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 1,228 2,509 - - - -
Div Payout % - - 952.38% 303.03% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 156,533 147,082 132,169 138,495 136,284 138,201 132,597 2.80%
NOSH 62,638 62,796 61,428 62,727 62,352 37,614 37,622 8.86%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.27% 1.63% 0.13% 1.13% 0.77% 1.92% 1.49% -
ROE 0.94% 1.11% 0.10% 0.60% 0.39% 0.78% 0.75% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 184.50 159.85 157.70 116.98 110.15 148.59 177.82 0.61%
EPS 2.35 2.61 0.21 1.32 0.85 2.85 2.65 -1.98%
DPS 0.00 0.00 2.00 4.00 0.00 0.00 0.00 -
NAPS 2.499 2.3422 2.1516 2.2079 2.1857 3.6742 3.5244 -5.56%
Adjusted Per Share Value based on latest NOSH - 62,727
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 60.32 52.39 50.56 38.30 35.85 29.17 34.92 9.53%
EPS 0.77 0.86 0.07 0.43 0.28 0.56 0.52 6.75%
DPS 0.00 0.00 0.64 1.31 0.00 0.00 0.00 -
NAPS 0.817 0.7676 0.6898 0.7228 0.7113 0.7213 0.692 2.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.50 0.56 0.65 0.77 0.77 1.25 1.64 -
P/RPS 0.27 0.35 0.41 0.66 0.70 0.84 0.92 -18.47%
P/EPS 21.28 21.46 309.52 58.33 90.59 43.86 61.89 -16.29%
EY 4.70 4.66 0.32 1.71 1.10 2.28 1.62 19.41%
DY 0.00 0.00 3.08 5.19 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.30 0.35 0.35 0.34 0.47 -13.26%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 23/11/05 25/11/04 13/11/03 27/11/02 27/11/01 28/11/00 -
Price 0.50 0.55 0.62 0.81 0.66 1.43 1.49 -
P/RPS 0.27 0.34 0.39 0.69 0.60 0.96 0.84 -17.22%
P/EPS 21.28 21.07 295.24 61.36 77.65 50.18 56.23 -14.94%
EY 4.70 4.75 0.34 1.63 1.29 1.99 1.78 17.55%
DY 0.00 0.00 3.23 4.94 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.29 0.37 0.30 0.39 0.42 -11.62%

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