[YFG] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[YFG] YFG BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 28.06%
YoY- -61.51%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 94,102 67,655 34,957 178,076 144,693 104,141 48,293 55.94%
PBT -12,974 -5,442 -2,029 6,846 4,531 1,798 1,519 -
Tax -3,758 -4,144 -61 -1,871 -646 -646 -452 309.87%
NP -16,732 -9,586 -2,090 4,975 3,885 1,152 1,067 -
-
NP to SH -16,732 -9,586 -2,090 4,975 3,885 1,152 1,067 -
-
Tax Rate - - - 27.33% 14.26% 35.93% 29.76% -
Total Cost 110,834 77,241 37,047 173,101 140,808 102,989 47,226 76.50%
-
Net Worth 82,563 90,660 100,156 97,157 95,175 92,305 84,248 -1.33%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - 2,943 - - -
Div Payout % - - - - 75.76% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 82,563 90,660 100,156 97,157 95,175 92,305 84,248 -1.33%
NOSH 406,116 406,186 409,803 66,405 65,404 63,296 63,136 245.48%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -17.78% -14.17% -5.98% 2.79% 2.68% 1.11% 2.21% -
ROE -20.27% -10.57% -2.09% 5.12% 4.08% 1.25% 1.27% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 23.17 16.66 8.53 268.17 221.23 164.53 76.49 -54.86%
EPS -4.12 -2.36 -0.51 7.50 5.94 1.82 1.69 -
DPS 0.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 0.2033 0.2232 0.2444 1.4631 1.4552 1.4583 1.3344 -71.44%
Adjusted Per Share Value based on latest NOSH - 66,388
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.45 11.11 5.74 29.24 23.76 17.10 7.93 55.92%
EPS -2.75 -1.57 -0.34 0.82 0.64 0.19 0.18 -
DPS 0.00 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.1356 0.1488 0.1644 0.1595 0.1563 0.1516 0.1383 -1.30%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.23 0.37 0.40 0.66 0.86 0.76 0.62 -
P/RPS 0.99 2.22 4.69 0.25 0.39 0.46 0.81 14.30%
P/EPS -5.58 -15.68 -78.43 8.81 14.48 41.76 36.69 -
EY -17.91 -6.38 -1.27 11.35 6.91 2.39 2.73 -
DY 0.00 0.00 0.00 0.00 5.23 0.00 0.00 -
P/NAPS 1.13 1.66 1.64 0.45 0.59 0.52 0.46 81.96%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 30/11/04 30/08/04 28/05/04 25/02/04 20/11/03 -
Price 0.19 0.28 0.36 0.34 0.60 0.96 0.61 -
P/RPS 0.82 1.68 4.22 0.13 0.27 0.58 0.80 1.65%
P/EPS -4.61 -11.86 -70.59 4.54 10.10 52.75 36.09 -
EY -21.68 -8.43 -1.42 22.03 9.90 1.90 2.77 -
DY 0.00 0.00 0.00 0.00 7.50 0.00 0.00 -
P/NAPS 0.93 1.25 1.47 0.23 0.41 0.66 0.46 59.81%

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