[YONGTAI] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 122.55%
YoY- -69.8%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 15,961 69,229 54,670 40,452 18,237 66,466 53,263 -55.12%
PBT -685 628 -422 202 -979 -5,228 -2,391 -56.44%
Tax 9 -456 -96 -48 296 1,356 -83 -
NP -676 172 -518 154 -683 -3,872 -2,474 -57.79%
-
NP to SH -676 172 -518 154 -683 -3,872 -2,474 -57.79%
-
Tax Rate - 72.61% - 23.76% - - - -
Total Cost 16,637 69,057 55,188 40,298 18,920 70,338 55,737 -55.23%
-
Net Worth 65,199 65,999 65,854 67,273 65,504 66,232 70,628 -5.17%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 65,199 65,999 65,854 67,273 65,504 66,232 70,628 -5.17%
NOSH 39,999 39,999 40,155 40,526 39,941 39,899 39,903 0.15%
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 -4.24% 0.25% -0.95% 0.38% -3.75% -5.83% -4.64% -
ROE -1.04% 0.26% -0.79% 0.23% -1.04% -5.85% -3.50% -
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 39.90 173.07 136.15 99.82 45.66 166.58 133.48 -55.19%
EPS -1.69 0.43 -1.29 0.38 -1.71 -9.70 -6.20 -57.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.65 1.64 1.66 1.64 1.66 1.77 -5.33%
Adjusted Per Share Value based on latest NOSH - 40,047
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.72 16.15 12.75 9.44 4.25 15.50 12.42 -55.13%
EPS -0.16 0.04 -0.12 0.04 -0.16 -0.90 -0.58 -57.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1521 0.1539 0.1536 0.1569 0.1528 0.1545 0.1647 -5.15%
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 1.00 1.18 1.25 1.41 1.21 1.18 1.07 -
P/RPS 2.51 0.68 0.92 1.41 2.65 0.71 0.80 113.87%
P/EPS -59.17 274.42 -96.90 371.05 -70.76 -12.16 -17.26 126.84%
EY -1.69 0.36 -1.03 0.27 -1.41 -8.22 -5.79 -55.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.72 0.76 0.85 0.74 0.71 0.60 1.10%
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 26/11/04 27/08/04 27/05/04 26/02/04 28/11/03 28/08/03 29/05/03 -
Price 1.05 0.99 1.26 1.40 1.26 1.28 1.06 -
P/RPS 2.63 0.57 0.93 1.40 2.76 0.77 0.79 122.46%
P/EPS -62.13 230.23 -97.67 368.42 -73.68 -13.19 -17.10 135.78%
EY -1.61 0.43 -1.02 0.27 -1.36 -7.58 -5.85 -57.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.77 0.84 0.77 0.77 0.60 4.38%

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