[YONGTAI] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -2326.87%
YoY- -460.9%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 22,215 18,237 13,203 13,078 24,358 15,827 13,875 36.74%
PBT 1,181 -979 -2,837 -3,403 443 569 148 297.81%
Tax -344 296 1,439 419 -309 -193 817 -
NP 837 -683 -1,398 -2,984 134 376 965 -9.02%
-
NP to SH 837 -683 -1,398 -2,984 134 376 965 -9.02%
-
Tax Rate 29.13% - - - 69.75% 33.92% -552.03% -
Total Cost 21,378 18,920 14,601 16,062 24,224 15,451 12,910 39.83%
-
Net Worth 66,479 65,504 66,221 70,610 72,911 74,000 73,676 -6.60%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - 560 -
Div Payout % - - - - - - 58.09% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 66,479 65,504 66,221 70,610 72,911 74,000 73,676 -6.60%
NOSH 40,047 39,941 39,892 39,893 39,411 40,000 40,041 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.77% -3.75% -10.59% -22.82% 0.55% 2.38% 6.95% -
ROE 1.26% -1.04% -2.11% -4.23% 0.18% 0.51% 1.31% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 55.47 45.66 33.10 32.78 61.80 39.57 34.65 36.73%
EPS 2.09 -1.71 -3.50 -7.48 0.34 0.94 2.41 -9.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
NAPS 1.66 1.64 1.66 1.77 1.85 1.85 1.84 -6.61%
Adjusted Per Share Value based on latest NOSH - 39,893
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.18 4.25 3.08 3.05 5.68 3.69 3.24 36.61%
EPS 0.20 -0.16 -0.33 -0.70 0.03 0.09 0.23 -8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.1551 0.1528 0.1545 0.1647 0.1701 0.1726 0.1718 -6.57%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.41 1.21 1.18 1.07 1.22 1.22 1.63 -
P/RPS 2.54 2.65 3.57 3.26 1.97 3.08 4.70 -33.57%
P/EPS 67.46 -70.76 -33.67 -14.30 358.82 129.79 67.63 -0.16%
EY 1.48 -1.41 -2.97 -6.99 0.28 0.77 1.48 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.86 -
P/NAPS 0.85 0.74 0.71 0.60 0.66 0.66 0.89 -3.01%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 28/08/03 29/05/03 27/02/03 28/11/02 28/08/02 -
Price 1.40 1.26 1.28 1.06 1.14 1.24 1.51 -
P/RPS 2.52 2.76 3.87 3.23 1.84 3.13 4.36 -30.54%
P/EPS 66.99 -73.68 -36.53 -14.17 335.29 131.91 62.66 4.54%
EY 1.49 -1.36 -2.74 -7.06 0.30 0.76 1.60 -4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
P/NAPS 0.84 0.77 0.77 0.60 0.62 0.67 0.82 1.61%

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