[YONGTAI] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 110.8%
YoY- -5.19%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 82,384 89,264 76,444 71,286 63,844 69,229 72,893 8.49%
PBT -4,108 429 -552 556 -2,740 628 -562 276.18%
Tax -128 -724 -126 -264 36 -456 -128 0.00%
NP -4,236 -295 -678 292 -2,704 172 -690 234.90%
-
NP to SH -4,380 -404 -678 292 -2,704 172 -690 242.44%
-
Tax Rate - 168.76% - 47.48% - 72.61% - -
Total Cost 86,620 89,559 77,122 70,994 66,548 69,057 73,583 11.47%
-
Net Worth 64,200 64,400 65,328 66,916 65,199 65,999 65,854 -1.67%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 64,200 64,400 65,328 66,916 65,199 65,999 65,854 -1.67%
NOSH 40,125 40,000 40,078 40,555 39,999 39,999 40,155 -0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -5.14% -0.33% -0.89% 0.41% -4.24% 0.25% -0.95% -
ROE -6.82% -0.63% -1.04% 0.44% -4.15% 0.26% -1.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 205.32 223.16 190.73 175.77 159.61 173.07 181.53 8.54%
EPS -10.92 -1.01 -1.69 0.72 -6.76 0.43 -1.72 242.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.61 1.63 1.65 1.63 1.65 1.64 -1.63%
Adjusted Per Share Value based on latest NOSH - 40,097
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.22 20.82 17.83 16.63 14.89 16.15 17.00 8.51%
EPS -1.02 -0.09 -0.16 0.07 -0.63 0.04 -0.16 243.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1497 0.1502 0.1524 0.1561 0.1521 0.1539 0.1536 -1.69%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.70 0.69 0.96 1.02 1.00 1.18 1.25 -
P/RPS 0.34 0.31 0.50 0.58 0.63 0.68 0.69 -37.58%
P/EPS -6.41 -68.32 -56.69 141.67 -14.79 274.42 -72.67 -80.15%
EY -15.59 -1.46 -1.76 0.71 -6.76 0.36 -1.38 402.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.59 0.62 0.61 0.72 0.76 -30.51%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 30/05/05 25/02/05 26/11/04 27/08/04 27/05/04 -
Price 0.64 0.73 0.71 0.98 1.05 0.99 1.26 -
P/RPS 0.31 0.33 0.37 0.56 0.66 0.57 0.69 -41.31%
P/EPS -5.86 -72.28 -41.93 136.11 -15.53 230.23 -73.26 -81.40%
EY -17.06 -1.38 -2.38 0.73 -6.44 0.43 -1.37 436.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.44 0.59 0.64 0.60 0.77 -35.35%

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