[Y&G] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -9.88%
YoY- 45.56%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 21,377 15,181 18,519 22,045 16,220 31,441 43,549 -11.17%
PBT -4,146 -4,157 -6,552 -8,427 -15,106 20,767 36,631 -
Tax 0 107 609 150 980 1,623 -318 -
NP -4,146 -4,050 -5,943 -8,277 -14,126 22,390 36,313 -
-
NP to SH -4,142 -4,050 -5,943 -8,277 -15,204 19,998 36,313 -
-
Tax Rate - - - - - -7.82% 0.87% -
Total Cost 25,523 19,231 24,462 30,322 30,346 9,051 7,236 23.36%
-
Net Worth 25,454 28,042 31,094 37,770 46,859 64,070 86,326 -18.40%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - 6,799 -
Div Payout % - - - - - - 18.73% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 25,454 28,042 31,094 37,770 46,859 64,070 86,326 -18.40%
NOSH 50,909 50,985 50,975 51,041 50,934 34,080 33,986 6.96%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -19.39% -26.68% -32.09% -37.55% -87.09% 71.21% 83.38% -
ROE -16.27% -14.44% -19.11% -21.91% -32.45% 31.21% 42.06% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 41.99 29.77 36.33 43.19 31.85 92.26 128.14 -16.96%
EPS -8.14 -7.94 -11.66 -16.22 -29.85 58.68 106.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.01 -
NAPS 0.50 0.55 0.61 0.74 0.92 1.88 2.54 -23.72%
Adjusted Per Share Value based on latest NOSH - 51,041
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 9.75 6.93 8.45 10.06 7.40 14.35 19.87 -11.18%
EPS -1.89 -1.85 -2.71 -3.78 -6.94 9.13 16.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.10 -
NAPS 0.1161 0.128 0.1419 0.1723 0.2138 0.2924 0.3939 -18.41%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.61 0.49 0.29 0.27 0.80 1.40 4.96 -
P/RPS 1.45 1.65 0.80 0.63 2.51 1.52 3.87 -15.08%
P/EPS -7.50 -6.17 -2.49 -1.66 -2.68 2.39 4.64 -
EY -13.34 -16.21 -40.20 -60.06 -37.31 41.91 21.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.03 -
P/NAPS 1.22 0.89 0.48 0.36 0.87 0.74 1.95 -7.51%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 26/05/05 26/05/04 26/05/03 28/05/02 29/08/01 - -
Price 0.53 0.51 0.23 0.26 0.70 1.74 0.00 -
P/RPS 1.26 1.71 0.63 0.60 2.20 1.89 0.00 -
P/EPS -6.51 -6.42 -1.97 -1.60 -2.35 2.97 0.00 -
EY -15.35 -15.58 -50.69 -62.37 -42.64 33.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.93 0.38 0.35 0.76 0.93 0.00 -

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