[YFG] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[YFG] YFG BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -76.8%
YoY- -64.92%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 33,383 40,552 55,848 48,293 74,231 53,474 54,290 -27.71%
PBT 2,315 2,733 279 1,519 5,318 3,338 4,554 -36.33%
Tax -1,225 0 -194 -452 -718 -1,082 -1,525 -13.59%
NP 1,090 2,733 85 1,067 4,600 2,256 3,029 -49.43%
-
NP to SH 1,090 2,733 85 1,067 4,600 2,256 3,029 -49.43%
-
Tax Rate 52.92% 0.00% 69.53% 29.76% 13.50% 32.41% 33.49% -
Total Cost 32,293 37,819 55,763 47,226 69,631 51,218 51,261 -26.53%
-
Net Worth 66,388 95,145 95,350 84,248 48,130 79,800 80,010 -11.70%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 66,388 95,145 95,350 84,248 48,130 79,800 80,010 -11.70%
NOSH 66,388 65,382 65,384 63,136 48,130 45,210 45,208 29.22%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.27% 6.74% 0.15% 2.21% 6.20% 4.22% 5.58% -
ROE 1.64% 2.87% 0.09% 1.27% 9.56% 2.83% 3.79% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 50.28 62.02 85.41 76.49 154.23 118.28 120.09 -44.06%
EPS 1.63 4.18 0.13 1.69 7.27 4.99 6.70 -61.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.4552 1.4583 1.3344 1.00 1.7651 1.7698 -31.67%
Adjusted Per Share Value based on latest NOSH - 63,136
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.48 6.66 9.17 7.93 12.19 8.78 8.91 -27.69%
EPS 0.18 0.45 0.01 0.18 0.76 0.37 0.50 -49.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.109 0.1562 0.1565 0.1383 0.079 0.131 0.1314 -11.72%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.66 0.86 0.76 0.62 0.41 0.45 0.43 -
P/RPS 1.31 1.39 0.89 0.81 0.27 0.38 0.36 136.76%
P/EPS 40.20 20.57 584.62 36.69 4.29 9.02 6.42 240.10%
EY 2.49 4.86 0.17 2.73 23.31 11.09 15.58 -70.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.59 0.52 0.46 0.41 0.25 0.24 96.40%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 25/02/04 20/11/03 29/08/03 27/05/03 27/02/03 -
Price 0.34 0.60 0.96 0.61 0.55 0.35 0.46 -
P/RPS 0.68 0.97 1.12 0.80 0.36 0.30 0.38 47.44%
P/EPS 20.71 14.35 738.46 36.09 5.75 7.01 6.87 108.82%
EY 4.83 6.97 0.14 2.77 17.38 14.26 14.57 -52.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.66 0.46 0.55 0.20 0.26 19.60%

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