[YFG] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -46.02%
YoY- -81.02%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 139,828 178,076 192,924 208,282 193,172 237,907 218,234 -25.61%
PBT -8,116 6,846 6,041 3,596 6,076 17,398 16,106 -
Tax -244 -1,871 -861 -1,292 -1,808 -4,471 -5,004 -86.57%
NP -8,360 4,975 5,180 2,304 4,268 12,927 11,102 -
-
NP to SH -8,360 4,975 5,180 2,304 4,268 12,927 11,102 -
-
Tax Rate - 27.33% 14.25% 35.93% 29.76% 25.70% 31.07% -
Total Cost 148,188 173,101 187,744 205,978 188,904 224,980 207,132 -19.95%
-
Net Worth 100,156 97,157 95,175 92,305 84,248 63,770 79,793 16.31%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 3,924 - - - 3,616 -
Div Payout % - - 75.76% - - - 32.57% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 100,156 97,157 95,175 92,305 84,248 63,770 79,793 16.31%
NOSH 409,803 66,405 65,404 63,296 63,136 48,114 45,206 333.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -5.98% 2.79% 2.68% 1.11% 2.21% 5.43% 5.09% -
ROE -8.35% 5.12% 5.44% 2.50% 5.07% 20.27% 13.91% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 34.12 268.17 294.97 329.06 305.96 494.46 482.75 -82.82%
EPS -2.04 7.50 7.92 3.64 6.76 20.43 24.56 -
DPS 0.00 0.00 6.00 0.00 0.00 0.00 8.00 -
NAPS 0.2444 1.4631 1.4552 1.4583 1.3344 1.3254 1.7651 -73.13%
Adjusted Per Share Value based on latest NOSH - 65,384
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 22.96 29.24 31.67 34.20 31.72 39.06 35.83 -25.61%
EPS -1.37 0.82 0.85 0.38 0.70 2.12 1.82 -
DPS 0.00 0.00 0.64 0.00 0.00 0.00 0.59 -
NAPS 0.1644 0.1595 0.1563 0.1516 0.1383 0.1047 0.131 16.29%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.40 0.66 0.86 0.76 0.62 0.41 0.45 -
P/RPS 1.17 0.25 0.29 0.23 0.20 0.08 0.09 450.30%
P/EPS -19.61 8.81 10.86 20.88 9.17 1.53 1.83 -
EY -5.10 11.35 9.21 4.79 10.90 65.53 54.58 -
DY 0.00 0.00 6.98 0.00 0.00 0.00 17.78 -
P/NAPS 1.64 0.45 0.59 0.52 0.46 0.31 0.25 249.23%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 28/05/04 25/02/04 20/11/03 29/08/03 27/05/03 -
Price 0.36 0.34 0.60 0.96 0.61 0.55 0.35 -
P/RPS 1.06 0.13 0.20 0.29 0.20 0.11 0.07 509.05%
P/EPS -17.65 4.54 7.58 26.37 9.02 2.05 1.43 -
EY -5.67 22.03 13.20 3.79 11.08 48.85 70.17 -
DY 0.00 0.00 10.00 0.00 0.00 0.00 22.86 -
P/NAPS 1.47 0.23 0.41 0.66 0.46 0.41 0.20 276.65%

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