[Y&G] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 36.73%
YoY- 14.53%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 26,174 9,460 17,627 21,853 16,796 23,617 15,925 8.62%
PBT -2,316 -3,297 -2,293 -4,280 -5,267 -7,103 -7,533 -17.83%
Tax -931 -514 0 1 264 601 0 -
NP -3,247 -3,811 -2,293 -4,279 -5,003 -6,502 -7,533 -13.07%
-
NP to SH -3,244 -3,814 -2,291 -4,276 -5,003 -6,502 -7,533 -13.08%
-
Tax Rate - - - - - - - -
Total Cost 29,421 13,271 19,920 26,132 21,799 30,119 23,458 3.84%
-
Net Worth 15,287 18,376 22,294 26,533 29,103 33,683 41,331 -15.26%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 15,287 18,376 22,294 26,533 29,103 33,683 41,331 -15.26%
NOSH 50,958 51,046 51,017 51,025 51,058 51,036 51,026 -0.02%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -12.41% -40.29% -13.01% -19.58% -29.79% -27.53% -47.30% -
ROE -21.22% -20.75% -10.28% -16.12% -17.19% -19.30% -18.23% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 51.36 18.53 34.55 42.83 32.90 46.28 31.21 8.64%
EPS -6.37 -7.47 -4.49 -8.38 -9.80 -12.74 -14.76 -13.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.36 0.437 0.52 0.57 0.66 0.81 -15.24%
Adjusted Per Share Value based on latest NOSH - 51,025
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 11.94 4.32 8.04 9.97 7.66 10.78 7.27 8.61%
EPS -1.48 -1.74 -1.05 -1.95 -2.28 -2.97 -3.44 -13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0698 0.0839 0.1017 0.1211 0.1328 0.1537 0.1886 -15.25%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.17 0.31 0.38 0.63 0.45 0.38 0.27 -
P/RPS 0.33 1.67 1.10 1.47 1.37 0.82 0.87 -14.90%
P/EPS -2.67 -4.15 -8.46 -7.52 -4.59 -2.98 -1.83 6.49%
EY -37.45 -24.10 -11.82 -13.30 -21.77 -33.53 -54.68 -6.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.86 0.87 1.21 0.79 0.58 0.33 9.52%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 29/02/08 09/03/07 28/02/06 21/02/05 26/02/04 28/02/03 -
Price 0.35 0.38 0.38 0.63 0.48 0.37 0.28 -
P/RPS 0.68 2.05 1.10 1.47 1.46 0.80 0.90 -4.56%
P/EPS -5.50 -5.09 -8.46 -7.52 -4.90 -2.90 -1.90 19.36%
EY -18.19 -19.66 -11.82 -13.30 -20.41 -34.43 -52.73 -16.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.06 0.87 1.21 0.84 0.56 0.35 22.25%

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