[YFG] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[YFG] YFG BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -16.36%
YoY- -530.68%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 67,202 74,868 128,187 125,469 135,310 139,828 178,076 -47.68%
PBT -17,250 -16,620 -27,159 -17,298 -10,884 -8,116 6,846 -
Tax -598 -372 -4,146 -5,010 -8,288 -244 -1,871 -53.15%
NP -17,848 -16,992 -31,305 -22,309 -19,172 -8,360 4,975 -
-
NP to SH -17,860 -17,268 -31,084 -22,309 -19,172 -8,360 4,975 -
-
Tax Rate - - - - - - 27.33% -
Total Cost 85,050 91,860 159,492 147,778 154,482 148,188 173,101 -37.65%
-
Net Worth 59,587 63,166 69,035 82,563 90,660 100,156 97,157 -27.74%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 59,587 63,166 69,035 82,563 90,660 100,156 97,157 -27.74%
NOSH 405,909 407,264 406,088 406,116 406,186 409,803 66,405 233.21%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -26.56% -22.70% -24.42% -17.78% -14.17% -5.98% 2.79% -
ROE -29.97% -27.34% -45.03% -27.02% -21.15% -8.35% 5.12% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.56 18.38 31.57 30.89 33.31 34.12 268.17 -84.29%
EPS -4.40 -4.24 -7.66 -5.49 -4.72 -2.04 7.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1468 0.1551 0.17 0.2033 0.2232 0.2444 1.4631 -78.31%
Adjusted Per Share Value based on latest NOSH - 406,022
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.03 12.29 21.05 20.60 22.22 22.96 29.24 -47.69%
EPS -2.93 -2.84 -5.10 -3.66 -3.15 -1.37 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0978 0.1037 0.1133 0.1356 0.1488 0.1644 0.1595 -27.76%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.15 0.16 0.21 0.23 0.37 0.40 0.66 -
P/RPS 0.91 0.87 0.67 0.74 1.11 1.17 0.25 136.07%
P/EPS -3.41 -3.77 -2.74 -4.19 -7.84 -19.61 8.81 -
EY -29.33 -26.50 -36.45 -23.88 -12.76 -5.10 11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.03 1.24 1.13 1.66 1.64 0.45 72.29%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 30/11/05 30/08/05 30/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.17 0.15 0.17 0.19 0.28 0.36 0.34 -
P/RPS 1.03 0.82 0.54 0.61 0.84 1.06 0.13 295.93%
P/EPS -3.86 -3.54 -2.22 -3.46 -5.93 -17.65 4.54 -
EY -25.88 -28.27 -45.03 -28.91 -16.86 -5.67 22.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.97 1.00 0.93 1.25 1.47 0.23 193.22%

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