[Y&G] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 3.71%
YoY- 48.63%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 18,013 17,459 16,591 23,153 8,689 37,981 46,446 -14.59%
PBT -3,262 -5,255 -5,515 -8,270 -15,531 11,882 44,553 -
Tax 0 -50 616 300 17 2,836 -568 -
NP -3,262 -5,305 -4,899 -7,970 -15,514 14,718 43,985 -
-
NP to SH -3,258 -5,304 -4,899 -7,970 -15,514 11,248 43,985 -
-
Tax Rate - - - - - -23.87% 1.27% -
Total Cost 21,275 22,764 21,490 31,123 24,203 23,263 2,461 43.23%
-
Net Worth 23,402 26,554 32,771 36,713 45,416 62,911 93,859 -20.65%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 6,799 -
Div Payout % - - - - - - 15.46% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 23,402 26,554 32,771 36,713 45,416 62,911 93,859 -20.65%
NOSH 50,874 51,067 52,857 50,990 51,029 34,006 34,007 6.94%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -18.11% -30.39% -29.53% -34.42% -178.55% 38.75% 94.70% -
ROE -13.92% -19.97% -14.95% -21.71% -34.16% 17.88% 46.86% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 35.41 34.19 31.39 45.41 17.03 111.69 136.58 -20.13%
EPS -6.40 -10.39 -9.27 -15.63 -30.40 33.08 129.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 0.46 0.52 0.62 0.72 0.89 1.85 2.76 -25.80%
Adjusted Per Share Value based on latest NOSH - 50,990
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.22 7.97 7.57 10.56 3.96 17.33 21.19 -14.59%
EPS -1.49 -2.42 -2.24 -3.64 -7.08 5.13 20.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.10 -
NAPS 0.1068 0.1212 0.1495 0.1675 0.2072 0.2871 0.4283 -20.65%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.64 0.43 0.25 0.29 0.70 1.53 4.30 -
P/RPS 1.81 1.26 0.80 0.64 4.11 1.37 3.15 -8.81%
P/EPS -9.99 -4.14 -2.70 -1.86 -2.30 4.63 3.32 -
EY -10.01 -24.15 -37.07 -53.90 -43.43 21.62 30.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.65 -
P/NAPS 1.39 0.83 0.40 0.40 0.79 0.83 1.56 -1.90%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 15/08/05 24/08/04 27/08/03 23/08/02 30/08/01 29/08/00 -
Price 0.49 0.54 0.35 0.48 0.56 1.70 3.80 -
P/RPS 1.38 1.58 1.12 1.06 3.29 1.52 2.78 -11.01%
P/EPS -7.65 -5.20 -3.78 -3.07 -1.84 5.14 2.94 -
EY -13.07 -19.23 -26.48 -32.56 -54.29 19.46 34.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 1.07 1.04 0.56 0.67 0.63 0.92 1.38 -4.14%

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