[Y&G] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 68.64%
YoY- 21.52%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 16,796 9,667 3,987 2,901 23,617 15,420 11,013 32.32%
PBT -5,267 1,246 -2,391 -2,197 -7,103 -5,073 -3,979 20.45%
Tax 264 -2,177 315 158 601 375 300 -8.13%
NP -5,003 -931 -2,076 -2,039 -6,502 -4,698 -3,679 22.62%
-
NP to SH -5,003 -931 -2,076 -2,039 -6,502 -4,698 -3,679 22.62%
-
Tax Rate - 174.72% - - - - - -
Total Cost 21,799 10,598 6,063 4,940 30,119 20,118 14,692 29.93%
-
Net Worth 31,123 33,068 31,624 31,094 34,182 35,706 36,738 -10.42%
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 31,123 33,068 31,624 31,094 34,182 35,706 36,738 -10.42%
NOSH 51,021 50,874 51,007 50,975 51,017 51,009 51,026 -0.00%
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 -29.79% -9.63% -52.07% -70.29% -27.53% -30.47% -33.41% -
ROE -16.07% -2.82% -6.56% -6.56% -19.02% -13.16% -10.01% -
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 32.92 19.00 7.82 5.69 46.29 30.23 21.58 32.34%
EPS -10.00 -1.83 -4.07 -4.00 -12.74 -9.21 -7.21 24.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.65 0.62 0.61 0.67 0.70 0.72 -10.41%
Adjusted Per Share Value based on latest NOSH - 50,975
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.69 4.42 1.82 1.33 10.81 7.06 5.04 32.36%
EPS -2.29 -0.43 -0.95 -0.93 -2.98 -2.15 -1.68 22.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1425 0.1514 0.1447 0.1423 0.1565 0.1634 0.1682 -10.42%
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 0.45 0.30 0.25 0.29 0.38 0.43 0.29 -
P/RPS 1.37 1.58 3.20 5.10 0.82 1.42 1.34 1.48%
P/EPS -4.59 -16.39 -6.14 -7.25 -2.98 -4.67 -4.02 9.19%
EY -21.79 -6.10 -16.28 -13.79 -33.54 -21.42 -24.86 -8.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.46 0.40 0.48 0.57 0.61 0.40 50.41%
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 21/02/05 04/11/04 24/08/04 26/05/04 26/02/04 21/11/03 27/08/03 -
Price 0.48 0.43 0.35 0.23 0.37 0.43 0.48 -
P/RPS 1.46 2.26 4.48 4.04 0.80 1.42 2.22 -24.27%
P/EPS -4.90 -23.50 -8.60 -5.75 -2.90 -4.67 -6.66 -18.42%
EY -20.43 -4.26 -11.63 -17.39 -34.44 -21.42 -15.02 22.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.56 0.38 0.55 0.61 0.67 11.55%

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