[Y&G] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 174.4%
YoY- 447.89%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 59,308 44,112 39,344 33,548 32,948 26,174 19,749 108.29%
PBT 7,668 2,276 2,498 1,818 896 -2,334 -1,910 -
Tax -2,400 -1,542 -1,549 -1,324 -1,560 -931 -430 214.98%
NP 5,268 734 949 494 -664 -3,265 -2,341 -
-
NP to SH 5,268 735 949 494 -664 -3,267 -2,341 -
-
Tax Rate 31.30% 67.75% 62.01% 72.83% 174.11% - - -
Total Cost 54,040 43,378 38,394 33,054 33,612 29,439 22,090 81.65%
-
Net Worth 16,845 15,822 15,765 15,437 14,587 15,297 16,334 2.07%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 16,845 15,822 15,765 15,437 14,587 15,297 16,334 2.07%
NOSH 51,046 51,041 50,857 51,458 50,303 50,990 51,046 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.88% 1.66% 2.41% 1.47% -2.02% -12.47% -11.86% -
ROE 31.27% 4.65% 6.02% 3.20% -4.55% -21.36% -14.33% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 116.18 86.42 77.36 65.19 65.50 51.33 38.69 108.27%
EPS 10.32 1.44 1.87 0.96 -1.32 -6.40 -4.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.31 0.31 0.30 0.29 0.30 0.32 2.07%
Adjusted Per Share Value based on latest NOSH - 50,987
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 27.06 20.13 17.95 15.31 15.03 11.94 9.01 108.30%
EPS 2.40 0.34 0.43 0.23 -0.30 -1.49 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0722 0.0719 0.0704 0.0666 0.0698 0.0745 2.13%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.35 0.34 0.25 0.20 0.10 0.17 0.38 -
P/RPS 0.30 0.39 0.32 0.31 0.15 0.33 0.98 -54.61%
P/EPS 3.39 23.61 13.39 20.83 -7.58 -2.65 -8.28 -
EY 29.49 4.24 7.47 4.80 -13.20 -37.69 -12.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.10 0.81 0.67 0.34 0.57 1.19 -7.42%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 12/02/10 20/11/09 17/08/09 21/04/09 25/02/09 26/11/08 -
Price 0.21 0.35 0.25 0.20 0.11 0.35 0.17 -
P/RPS 0.18 0.40 0.32 0.31 0.17 0.68 0.44 -44.92%
P/EPS 2.03 24.31 13.39 20.83 -8.33 -5.46 -3.71 -
EY 49.14 4.11 7.47 4.80 -12.00 -18.31 -26.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.13 0.81 0.67 0.38 1.17 0.53 13.41%

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