[YONGTAI] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -423.4%
YoY- -369.79%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 80,904 72,948 66,466 71,017 80,370 63,308 58,328 24.29%
PBT 404 -3,916 -5,228 -3,188 2,024 2,276 1,645 -60.68%
Tax -96 1,184 1,356 -110 -1,004 -772 237 -
NP 308 -2,732 -3,872 -3,298 1,020 1,504 1,882 -69.98%
-
NP to SH 308 -2,732 -3,872 -3,298 1,020 1,504 1,882 -69.98%
-
Tax Rate 23.76% - - - 49.60% 33.92% -14.41% -
Total Cost 80,596 75,680 70,338 74,315 79,350 61,804 56,446 26.71%
-
Net Worth 67,273 65,504 66,232 70,628 73,710 74,000 73,521 -5.73%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - 559 -
Div Payout % - - - - - - 29.72% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 67,273 65,504 66,232 70,628 73,710 74,000 73,521 -5.73%
NOSH 40,526 39,941 39,899 39,903 39,843 40,000 39,957 0.94%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.38% -3.75% -5.83% -4.64% 1.27% 2.38% 3.23% -
ROE 0.46% -4.17% -5.85% -4.67% 1.38% 2.03% 2.56% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 199.63 182.64 166.58 177.97 201.71 158.27 145.97 23.13%
EPS 0.76 -6.84 -9.70 -8.27 2.56 3.76 4.71 -70.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
NAPS 1.66 1.64 1.66 1.77 1.85 1.85 1.84 -6.61%
Adjusted Per Share Value based on latest NOSH - 39,893
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 18.87 17.02 15.50 16.57 18.75 14.77 13.61 24.26%
EPS 0.07 -0.64 -0.90 -0.77 0.24 0.35 0.44 -70.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.1569 0.1528 0.1545 0.1647 0.1719 0.1726 0.1715 -5.74%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.41 1.21 1.18 1.07 1.22 1.22 1.63 -
P/RPS 0.71 0.66 0.71 0.60 0.60 0.77 1.12 -26.14%
P/EPS 185.53 -17.69 -12.16 -12.94 47.66 32.45 34.61 205.36%
EY 0.54 -5.65 -8.22 -7.73 2.10 3.08 2.89 -67.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.86 -
P/NAPS 0.85 0.74 0.71 0.60 0.66 0.66 0.89 -3.01%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 28/08/03 29/05/03 27/02/03 28/11/02 28/08/02 -
Price 1.40 1.26 1.28 1.06 1.14 1.24 1.51 -
P/RPS 0.70 0.69 0.77 0.60 0.57 0.78 1.03 -22.64%
P/EPS 184.21 -18.42 -13.19 -12.82 44.53 32.98 32.06 219.77%
EY 0.54 -5.43 -7.58 -7.80 2.25 3.03 3.12 -68.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
P/NAPS 0.84 0.77 0.77 0.60 0.62 0.67 0.82 1.61%

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