[Y&G] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -247.45%
YoY- 66.89%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 12,790 7,129 8,197 10,247 181 14,445 16,409 0.26%
PBT -1,593 -4,023 -2,030 -3,332 -10,075 -1,137 30,834 -
Tax 0 -51 226 0 10,075 1,137 200 -
NP -1,593 -4,074 -1,804 -3,332 0 0 31,034 -
-
NP to SH -1,592 -4,074 -1,804 -3,332 -10,062 -1,966 31,034 -
-
Tax Rate - - - - - - -0.65% -
Total Cost 14,383 11,203 10,001 13,579 181 14,445 -14,625 -
-
Net Worth 26,533 29,103 33,683 41,331 50,488 65,646 85,336 1.24%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - 6,799 -
Div Payout % - - - - - - 21.91% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 26,533 29,103 33,683 41,331 50,488 65,646 85,336 1.24%
NOSH 51,025 51,058 51,036 51,026 50,998 34,013 33,998 -0.43%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -12.46% -57.15% -22.01% -32.52% 0.00% 0.00% 189.13% -
ROE -6.00% -14.00% -5.36% -8.06% -19.93% -2.99% 36.37% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 25.07 13.96 16.06 20.08 0.35 42.47 48.26 0.69%
EPS -3.12 -7.90 -3.53 -6.53 -19.73 -5.78 91.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 0.52 0.57 0.66 0.81 0.99 1.93 2.51 1.68%
Adjusted Per Share Value based on latest NOSH - 51,026
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.84 3.25 3.74 4.68 0.08 6.59 7.49 0.26%
EPS -0.73 -1.86 -0.82 -1.52 -4.59 -0.90 14.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.10 -
NAPS 0.1211 0.1328 0.1537 0.1886 0.2304 0.2995 0.3894 1.24%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.63 0.45 0.38 0.27 1.07 2.45 0.00 -
P/RPS 2.51 3.22 2.37 1.34 301.48 5.77 0.00 -100.00%
P/EPS -20.19 -5.64 -10.75 -4.13 -5.42 -42.39 0.00 -100.00%
EY -4.95 -17.73 -9.30 -24.19 -18.44 -2.36 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.79 0.58 0.33 1.08 1.27 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 21/02/05 26/02/04 28/02/03 28/02/02 28/02/01 28/02/00 -
Price 0.63 0.48 0.37 0.28 0.96 1.75 4.78 -
P/RPS 2.51 3.44 2.30 1.39 270.49 4.12 9.90 1.46%
P/EPS -20.19 -6.02 -10.47 -4.29 -4.87 -30.28 5.24 -
EY -4.95 -16.62 -9.55 -23.32 -20.55 -3.30 19.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.18 -
P/NAPS 1.21 0.84 0.56 0.35 0.97 0.91 1.90 0.48%

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