[YONGTAI] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -197.97%
YoY- 1.02%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 31,931 21,690 19,682 15,961 14,559 14,218 22,215 27.39%
PBT 843 -692 963 -685 1,050 -624 1,181 -20.14%
Tax -725 -93 -141 9 -360 -48 -344 64.45%
NP 118 -785 822 -676 690 -672 837 -72.94%
-
NP to SH 105 -785 822 -676 690 -672 837 -74.97%
-
Tax Rate 86.00% - 14.64% - 34.29% - 29.13% -
Total Cost 31,813 22,475 18,860 16,637 13,869 14,890 21,378 30.37%
-
Net Worth 65,826 65,283 66,160 65,199 66,191 65,600 66,479 -0.65%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 96 - - - - - - -
Div Payout % 92.31% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 65,826 65,283 66,160 65,199 66,191 65,600 66,479 -0.65%
NOSH 40,384 40,051 40,097 39,999 40,116 40,000 40,047 0.56%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.37% -3.62% 4.18% -4.24% 4.74% -4.73% 3.77% -
ROE 0.16% -1.20% 1.24% -1.04% 1.04% -1.02% 1.26% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 79.07 54.16 49.09 39.90 36.29 35.55 55.47 26.68%
EPS 0.26 -1.96 2.05 -1.69 1.72 -1.68 2.09 -75.11%
DPS 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.63 1.65 1.63 1.65 1.64 1.66 -1.20%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.45 5.06 4.59 3.72 3.40 3.32 5.18 27.44%
EPS 0.02 -0.18 0.19 -0.16 0.16 -0.16 0.20 -78.48%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.1523 0.1543 0.1521 0.1544 0.153 0.1551 -0.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.69 0.96 1.02 1.00 1.18 1.25 1.41 -
P/RPS 0.87 1.77 2.08 2.51 3.25 3.52 2.54 -51.07%
P/EPS 265.38 -48.98 49.76 -59.17 68.60 -74.40 67.46 149.40%
EY 0.38 -2.04 2.01 -1.69 1.46 -1.34 1.48 -59.63%
DY 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.59 0.62 0.61 0.72 0.76 0.85 -37.52%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 25/02/05 26/11/04 27/08/04 27/05/04 26/02/04 -
Price 0.73 0.71 0.98 1.05 0.99 1.26 1.40 -
P/RPS 0.92 1.31 2.00 2.63 2.73 3.54 2.52 -48.95%
P/EPS 280.77 -36.22 47.80 -62.13 57.56 -75.00 66.99 160.17%
EY 0.36 -2.76 2.09 -1.61 1.74 -1.33 1.49 -61.24%
DY 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.59 0.64 0.60 0.77 0.84 -34.06%

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