[YFG] YoY Quarter Result on 30-Sep-2004 [#1]

Stock
[YFG] YFG BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -291.74%
YoY- -295.88%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 34,835 17,743 18,717 34,957 48,293 55,912 37,042 -1.01%
PBT 2,503 -5,319 -4,155 -2,029 1,519 4,188 4,070 -7.77%
Tax -328 -180 -93 -61 -452 -1,146 -1,240 -19.87%
NP 2,175 -5,499 -4,248 -2,090 1,067 3,042 2,830 -4.29%
-
NP to SH 2,010 -5,689 -4,317 -2,090 1,067 3,042 2,830 -5.54%
-
Tax Rate 13.10% - - - 29.76% 27.36% 30.47% -
Total Cost 32,660 23,242 22,965 37,047 47,226 52,870 34,212 -0.77%
-
Net Worth 25,326 29,826 63,166 100,156 84,248 77,487 29,907 -2.73%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 25,326 29,826 63,166 100,156 84,248 77,487 29,907 -2.73%
NOSH 402,000 406,357 407,264 409,803 63,136 45,200 20,345 64.38%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.24% -30.99% -22.70% -5.98% 2.21% 5.44% 7.64% -
ROE 7.94% -19.07% -6.83% -2.09% 1.27% 3.93% 9.46% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 8.67 4.37 4.60 8.53 76.49 123.70 182.07 -39.78%
EPS 0.50 -1.40 -1.06 -0.51 1.69 6.73 13.91 -42.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.063 0.0734 0.1551 0.2444 1.3344 1.7143 1.47 -40.82%
Adjusted Per Share Value based on latest NOSH - 409,803
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 5.72 2.91 3.07 5.74 7.93 9.18 6.08 -1.01%
EPS 0.33 -0.93 -0.71 -0.34 0.18 0.50 0.46 -5.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0416 0.049 0.1037 0.1644 0.1383 0.1272 0.0491 -2.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.12 0.12 0.16 0.40 0.62 0.38 0.00 -
P/RPS 1.38 2.75 3.48 4.69 0.81 0.31 0.00 -
P/EPS 24.00 -8.57 -15.09 -78.43 36.69 5.65 0.00 -
EY 4.17 -11.67 -6.63 -1.27 2.73 17.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.63 1.03 1.64 0.46 0.22 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 29/11/06 30/11/05 30/11/04 20/11/03 27/11/02 02/01/02 -
Price 0.11 0.12 0.15 0.36 0.61 0.44 0.48 -
P/RPS 1.27 2.75 3.26 4.22 0.80 0.36 0.26 30.24%
P/EPS 22.00 -8.57 -14.15 -70.59 36.09 6.54 3.45 36.15%
EY 4.55 -11.67 -7.07 -1.42 2.77 15.30 28.98 -26.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.63 0.97 1.47 0.46 0.26 0.33 32.03%

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