[Y&G] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 8.6%
YoY- 28.2%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 19,076 21,377 15,181 18,519 22,045 16,220 31,441 -7.98%
PBT -1,082 -4,146 -4,157 -6,552 -8,427 -15,106 20,767 -
Tax 0 0 107 609 150 980 1,623 -
NP -1,082 -4,146 -4,050 -5,943 -8,277 -14,126 22,390 -
-
NP to SH -1,082 -4,142 -4,050 -5,943 -8,277 -15,204 19,998 -
-
Tax Rate - - - - - - -7.82% -
Total Cost 20,158 25,523 19,231 24,462 30,322 30,346 9,051 14.26%
-
Net Worth 226,159 25,454 28,042 31,094 37,770 46,859 64,070 23.38%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 226,159 25,454 28,042 31,094 37,770 46,859 64,070 23.38%
NOSH 513,999 50,909 50,985 50,975 51,041 50,934 34,080 57.15%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -5.67% -19.39% -26.68% -32.09% -37.55% -87.09% 71.21% -
ROE -0.48% -16.27% -14.44% -19.11% -21.91% -32.45% 31.21% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 3.71 41.99 29.77 36.33 43.19 31.85 92.26 -41.45%
EPS -0.21 -8.14 -7.94 -11.66 -16.22 -29.85 58.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.50 0.55 0.61 0.74 0.92 1.88 -21.48%
Adjusted Per Share Value based on latest NOSH - 50,975
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 8.73 9.78 6.95 8.48 10.09 7.42 14.39 -7.98%
EPS -0.50 -1.90 -1.85 -2.72 -3.79 -6.96 9.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0352 0.1165 0.1284 0.1423 0.1729 0.2145 0.2933 23.37%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.39 0.61 0.49 0.29 0.27 0.80 1.40 -
P/RPS 10.51 1.45 1.65 0.80 0.63 2.51 1.52 38.00%
P/EPS -185.27 -7.50 -6.17 -2.49 -1.66 -2.68 2.39 -
EY -0.54 -13.34 -16.21 -40.20 -60.06 -37.31 41.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.22 0.89 0.48 0.36 0.87 0.74 3.12%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 26/05/05 26/05/04 26/05/03 28/05/02 29/08/01 -
Price 0.39 0.53 0.51 0.23 0.26 0.70 1.74 -
P/RPS 10.51 1.26 1.71 0.63 0.60 2.20 1.89 33.08%
P/EPS -185.27 -6.51 -6.42 -1.97 -1.60 -2.35 2.97 -
EY -0.54 -15.35 -15.58 -50.69 -62.37 -42.64 33.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.06 0.93 0.38 0.35 0.76 0.93 -0.72%

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