[YONGTAI] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 221.6%
YoY- -1.79%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 20,596 31,931 21,690 19,682 15,961 14,559 14,218 27.99%
PBT -1,027 843 -692 963 -685 1,050 -624 39.35%
Tax -32 -725 -93 -141 9 -360 -48 -23.66%
NP -1,059 118 -785 822 -676 690 -672 35.38%
-
NP to SH -1,095 105 -785 822 -676 690 -672 38.43%
-
Tax Rate - 86.00% - 14.64% - 34.29% - -
Total Cost 21,655 31,813 22,475 18,860 16,637 13,869 14,890 28.33%
-
Net Worth 64,200 65,826 65,283 66,160 65,199 66,191 65,600 -1.42%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 96 - - - - - -
Div Payout % - 92.31% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 64,200 65,826 65,283 66,160 65,199 66,191 65,600 -1.42%
NOSH 40,125 40,384 40,051 40,097 39,999 40,116 40,000 0.20%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -5.14% 0.37% -3.62% 4.18% -4.24% 4.74% -4.73% -
ROE -1.71% 0.16% -1.20% 1.24% -1.04% 1.04% -1.02% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 51.33 79.07 54.16 49.09 39.90 36.29 35.55 27.71%
EPS -2.73 0.26 -1.96 2.05 -1.69 1.72 -1.68 38.17%
DPS 0.00 0.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.63 1.63 1.65 1.63 1.65 1.64 -1.63%
Adjusted Per Share Value based on latest NOSH - 40,097
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.80 7.45 5.06 4.59 3.72 3.40 3.32 27.83%
EPS -0.26 0.02 -0.18 0.19 -0.16 0.16 -0.16 38.17%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1498 0.1535 0.1523 0.1543 0.1521 0.1544 0.153 -1.39%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.70 0.69 0.96 1.02 1.00 1.18 1.25 -
P/RPS 1.36 0.87 1.77 2.08 2.51 3.25 3.52 -46.92%
P/EPS -25.65 265.38 -48.98 49.76 -59.17 68.60 -74.40 -50.80%
EY -3.90 0.38 -2.04 2.01 -1.69 1.46 -1.34 103.71%
DY 0.00 0.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.59 0.62 0.61 0.72 0.76 -30.51%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 30/05/05 25/02/05 26/11/04 27/08/04 27/05/04 -
Price 0.64 0.73 0.71 0.98 1.05 0.99 1.26 -
P/RPS 1.25 0.92 1.31 2.00 2.63 2.73 3.54 -50.01%
P/EPS -23.45 280.77 -36.22 47.80 -62.13 57.56 -75.00 -53.90%
EY -4.26 0.36 -2.76 2.09 -1.61 1.74 -1.33 117.13%
DY 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.44 0.59 0.64 0.60 0.77 -35.35%

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