[Y&G] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -73.37%
YoY- 892.74%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 158,926 117,544 78,936 33,161 52,420 22,170 12,816 431.67%
PBT 8,403 7,077 5,467 2,475 8,037 1,367 659 441.60%
Tax -3,513 -3,056 -2,578 -698 -1,376 -472 -276 440.95%
NP 4,890 4,021 2,889 1,777 6,661 895 383 442.06%
-
NP to SH 4,902 4,021 2,889 1,777 6,674 895 383 442.95%
-
Tax Rate 41.81% 43.18% 47.16% 28.20% 17.12% 34.53% 41.88% -
Total Cost 154,036 113,523 76,047 31,384 45,759 21,275 12,433 431.35%
-
Net Worth 169,365 167,926 165,963 166,883 50,905 16,877 16,341 372.01%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 169,365 167,926 165,963 166,883 50,905 16,877 16,341 372.01%
NOSH 153,968 154,061 153,670 154,521 48,023 51,142 51,066 108.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.08% 3.42% 3.66% 5.36% 12.71% 4.04% 2.99% -
ROE 2.89% 2.39% 1.74% 1.06% 13.11% 5.30% 2.34% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 103.22 76.30 51.37 21.46 109.15 43.35 25.10 155.58%
EPS 3.19 2.61 1.88 1.15 8.70 1.75 0.75 161.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.08 1.08 1.06 0.33 0.32 126.91%
Adjusted Per Share Value based on latest NOSH - 154,521
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 72.52 53.64 36.02 15.13 23.92 10.12 5.85 431.56%
EPS 2.24 1.83 1.32 0.81 3.05 0.41 0.17 453.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7728 0.7663 0.7573 0.7615 0.2323 0.077 0.0746 371.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.89 0.60 0.58 0.70 0.75 0.16 0.19 -
P/RPS 0.86 0.79 1.13 3.26 0.69 0.37 0.76 8.54%
P/EPS 27.95 22.99 30.85 60.87 5.40 9.14 25.33 6.75%
EY 3.58 4.35 3.24 1.64 18.53 10.94 3.95 -6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.55 0.54 0.65 0.71 0.48 0.59 23.40%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 19/11/12 17/08/12 28/05/12 27/02/12 27/10/11 19/08/11 -
Price 0.89 0.89 0.43 0.63 0.68 0.125 0.145 -
P/RPS 0.86 1.17 0.84 2.94 0.62 0.29 0.58 29.87%
P/EPS 27.95 34.10 22.87 54.78 4.89 7.14 19.33 27.72%
EY 3.58 2.93 4.37 1.83 20.44 14.00 5.17 -21.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.40 0.58 0.64 0.38 0.45 47.70%

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