[Y&G] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 133.68%
YoY- 51.44%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 78,936 33,161 52,420 22,170 12,816 6,185 36,806 66.38%
PBT 5,467 2,475 8,037 1,367 659 314 1,199 175.22%
Tax -2,578 -698 -1,376 -472 -276 -135 -921 98.74%
NP 2,889 1,777 6,661 895 383 179 278 376.89%
-
NP to SH 2,889 1,777 6,674 895 383 179 272 383.88%
-
Tax Rate 47.16% 28.20% 17.12% 34.53% 41.88% 42.99% 76.81% -
Total Cost 76,047 31,384 45,759 21,275 12,433 6,006 36,528 63.11%
-
Net Worth 165,963 166,883 50,905 16,877 16,341 16,365 15,330 390.09%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 165,963 166,883 50,905 16,877 16,341 16,365 15,330 390.09%
NOSH 153,670 154,521 48,023 51,142 51,066 51,142 49,454 113.08%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.66% 5.36% 12.71% 4.04% 2.99% 2.89% 0.76% -
ROE 1.74% 1.06% 13.11% 5.30% 2.34% 1.09% 1.77% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 51.37 21.46 109.15 43.35 25.10 12.09 74.42 -21.91%
EPS 1.88 1.15 8.70 1.75 0.75 0.35 0.55 127.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.08 1.06 0.33 0.32 0.32 0.31 129.98%
Adjusted Per Share Value based on latest NOSH - 51,200
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 36.13 15.18 23.99 10.15 5.87 2.83 16.85 66.35%
EPS 1.32 0.81 3.05 0.41 0.18 0.08 0.12 395.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7596 0.7638 0.233 0.0772 0.0748 0.0749 0.0702 389.92%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.58 0.70 0.75 0.16 0.19 0.15 0.16 -
P/RPS 1.13 3.26 0.69 0.37 0.76 1.24 0.21 207.38%
P/EPS 30.85 60.87 5.40 9.14 25.33 42.86 29.09 3.99%
EY 3.24 1.64 18.53 10.94 3.95 2.33 3.44 -3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.71 0.48 0.59 0.47 0.52 2.55%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 28/05/12 27/02/12 27/10/11 19/08/11 24/05/11 22/02/11 -
Price 0.43 0.63 0.68 0.125 0.145 0.20 0.15 -
P/RPS 0.84 2.94 0.62 0.29 0.58 1.65 0.20 160.54%
P/EPS 22.87 54.78 4.89 7.14 19.33 57.14 27.27 -11.07%
EY 4.37 1.83 20.44 14.00 5.17 1.75 3.67 12.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.58 0.64 0.38 0.45 0.63 0.48 -11.45%

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