[YFG] QoQ 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- -60.12%
YoY- -76.3%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 26,447 32,698 34,957 33,383 40,552 55,848 48,293 -33.03%
PBT -7,532 -3,413 -2,029 2,315 2,733 279 1,519 -
Tax 386 -4,083 -61 -1,225 0 -194 -452 -
NP -7,146 -7,496 -2,090 1,090 2,733 85 1,067 -
-
NP to SH -7,146 -7,496 -2,090 1,090 2,733 85 1,067 -
-
Tax Rate - - - 52.92% 0.00% 69.53% 29.76% -
Total Cost 33,593 40,194 37,047 32,293 37,819 55,763 47,226 -20.29%
-
Net Worth 82,544 90,438 100,156 66,388 95,145 95,350 84,248 -1.35%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 82,544 90,438 100,156 66,388 95,145 95,350 84,248 -1.35%
NOSH 406,022 405,189 409,803 66,388 65,382 65,384 63,136 245.42%
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 -27.02% -22.92% -5.98% 3.27% 6.74% 0.15% 2.21% -
ROE -8.66% -8.29% -2.09% 1.64% 2.87% 0.09% 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 6.51 8.07 8.53 50.28 62.02 85.41 76.49 -80.62%
EPS -1.76 -1.85 -0.51 1.63 4.18 0.13 1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2033 0.2232 0.2444 1.00 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 4.34 5.37 5.74 5.48 6.66 9.17 7.93 -33.06%
EPS -1.17 -1.23 -0.34 0.18 0.45 0.01 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1355 0.1485 0.1644 0.109 0.1562 0.1565 0.1383 -1.35%
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 3.53 4.58 4.69 1.31 1.39 0.89 0.81 166.56%
P/EPS -13.07 -20.00 -78.43 40.20 20.57 584.62 36.69 -
EY -7.65 -5.00 -1.27 2.49 4.86 0.17 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.66 1.64 0.66 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 2.92 3.47 4.22 0.68 0.97 1.12 0.80 136.87%
P/EPS -10.80 -15.14 -70.59 20.71 14.35 738.46 36.09 -
EY -9.26 -6.61 -1.42 4.83 6.97 0.14 2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.25 1.47 0.34 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