[YONGTAI] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -324.24%
YoY- 79.06%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 71,286 63,844 69,229 72,893 80,904 72,948 66,466 4.75%
PBT 556 -2,740 628 -562 404 -3,916 -5,228 -
Tax -264 36 -456 -128 -96 1,184 1,356 -
NP 292 -2,704 172 -690 308 -2,732 -3,872 -
-
NP to SH 292 -2,704 172 -690 308 -2,732 -3,872 -
-
Tax Rate 47.48% - 72.61% - 23.76% - - -
Total Cost 70,994 66,548 69,057 73,583 80,596 75,680 70,338 0.61%
-
Net Worth 66,916 65,199 65,999 65,854 67,273 65,504 66,232 0.68%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 66,916 65,199 65,999 65,854 67,273 65,504 66,232 0.68%
NOSH 40,555 39,999 39,999 40,155 40,526 39,941 39,899 1.08%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.41% -4.24% 0.25% -0.95% 0.38% -3.75% -5.83% -
ROE 0.44% -4.15% 0.26% -1.05% 0.46% -4.17% -5.85% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 175.77 159.61 173.07 181.53 199.63 182.64 166.58 3.62%
EPS 0.72 -6.76 0.43 -1.72 0.76 -6.84 -9.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.63 1.65 1.64 1.66 1.64 1.66 -0.40%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 16.63 14.89 16.15 17.00 18.87 17.01 15.50 4.78%
EPS 0.07 -0.63 0.04 -0.16 0.07 -0.64 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1561 0.1521 0.1539 0.1536 0.1569 0.1528 0.1545 0.68%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.02 1.00 1.18 1.25 1.41 1.21 1.18 -
P/RPS 0.58 0.63 0.68 0.69 0.71 0.66 0.71 -12.55%
P/EPS 141.67 -14.79 274.42 -72.67 185.53 -17.69 -12.16 -
EY 0.71 -6.76 0.36 -1.38 0.54 -5.65 -8.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.72 0.76 0.85 0.74 0.71 -8.60%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 27/05/04 26/02/04 28/11/03 28/08/03 -
Price 0.98 1.05 0.99 1.26 1.40 1.26 1.28 -
P/RPS 0.56 0.66 0.57 0.69 0.70 0.69 0.77 -19.04%
P/EPS 136.11 -15.53 230.23 -73.26 184.21 -18.42 -13.19 -
EY 0.73 -6.44 0.43 -1.37 0.54 -5.43 -7.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.60 0.77 0.84 0.77 0.77 -16.19%

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