[YONGTAI] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -17.38%
YoY- -305.74%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 72,893 80,904 72,948 66,466 71,017 80,370 63,308 9.84%
PBT -562 404 -3,916 -5,228 -3,188 2,024 2,276 -
Tax -128 -96 1,184 1,356 -110 -1,004 -772 -69.78%
NP -690 308 -2,732 -3,872 -3,298 1,020 1,504 -
-
NP to SH -690 308 -2,732 -3,872 -3,298 1,020 1,504 -
-
Tax Rate - 23.76% - - - 49.60% 33.92% -
Total Cost 73,583 80,596 75,680 70,338 74,315 79,350 61,804 12.32%
-
Net Worth 65,854 67,273 65,504 66,232 70,628 73,710 74,000 -7.47%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 65,854 67,273 65,504 66,232 70,628 73,710 74,000 -7.47%
NOSH 40,155 40,526 39,941 39,899 39,903 39,843 40,000 0.25%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -0.95% 0.38% -3.75% -5.83% -4.64% 1.27% 2.38% -
ROE -1.05% 0.46% -4.17% -5.85% -4.67% 1.38% 2.03% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 181.53 199.63 182.64 166.58 177.97 201.71 158.27 9.56%
EPS -1.72 0.76 -6.84 -9.70 -8.27 2.56 3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.66 1.64 1.66 1.77 1.85 1.85 -7.71%
Adjusted Per Share Value based on latest NOSH - 39,892
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.00 18.87 17.01 15.50 16.56 18.75 14.77 9.81%
EPS -0.16 0.07 -0.64 -0.90 -0.77 0.24 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1536 0.1569 0.1528 0.1545 0.1647 0.1719 0.1726 -7.47%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.25 1.41 1.21 1.18 1.07 1.22 1.22 -
P/RPS 0.69 0.71 0.66 0.71 0.60 0.60 0.77 -7.04%
P/EPS -72.67 185.53 -17.69 -12.16 -12.94 47.66 32.45 -
EY -1.38 0.54 -5.65 -8.22 -7.73 2.10 3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.74 0.71 0.60 0.66 0.66 9.85%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 28/11/03 28/08/03 29/05/03 27/02/03 28/11/02 -
Price 1.26 1.40 1.26 1.28 1.06 1.14 1.24 -
P/RPS 0.69 0.70 0.69 0.77 0.60 0.57 0.78 -7.84%
P/EPS -73.26 184.21 -18.42 -13.19 -12.82 44.53 32.98 -
EY -1.37 0.54 -5.43 -7.58 -7.80 2.25 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 0.77 0.77 0.60 0.62 0.67 9.70%

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