[YFG] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[YFG] YFG BERHAD
Announcement Date
31-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 103.76%
YoY- 125.95%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 29,095 19,927 19,713 13,963 35,922 15,338 16,866 43.88%
PBT 242 222 462 184 -4,662 -6,138 -397 -
Tax -7 -41 -15 0 -229 -13 -58 -75.60%
NP 235 181 447 184 -4,891 -6,151 -455 -
-
NP to SH 438 181 447 184 -4,891 -6,151 -455 -
-
Tax Rate 2.89% 18.47% 3.25% 0.00% - - - -
Total Cost 28,860 19,746 19,266 13,779 40,813 21,489 17,321 40.58%
-
Net Worth 34,789 33,123 34,866 32,997 24,559 24,604 21,964 35.91%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 34,789 33,123 34,866 32,997 24,559 24,604 21,964 35.91%
NOSH 625,714 603,333 638,571 613,333 459,065 402,026 413,636 31.80%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.81% 0.91% 2.27% 1.32% -13.62% -40.10% -2.70% -
ROE 1.26% 0.55% 1.28% 0.56% -19.91% -25.00% -2.07% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.65 3.30 3.09 2.28 7.83 3.82 4.08 9.11%
EPS 0.07 0.03 0.07 0.03 -1.07 -1.53 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0549 0.0546 0.0538 0.0535 0.0612 0.0531 3.11%
Adjusted Per Share Value based on latest NOSH - 613,333
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.78 3.27 3.24 2.29 5.90 2.52 2.77 43.91%
EPS 0.07 0.03 0.07 0.03 -0.80 -1.01 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0571 0.0544 0.0572 0.0542 0.0403 0.0404 0.0361 35.79%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.17 0.16 0.14 0.18 0.17 0.15 -
P/RPS 3.01 5.15 5.18 6.15 2.30 4.46 3.68 -12.55%
P/EPS 200.00 566.67 228.57 466.67 -16.89 -11.11 -136.36 -
EY 0.50 0.18 0.44 0.21 -5.92 -9.00 -0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 3.10 2.93 2.60 3.36 2.78 2.82 -7.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 30/04/12 31/01/12 31/10/11 26/08/11 18/05/11 08/02/11 -
Price 0.14 0.15 0.17 0.14 0.12 0.19 0.19 -
P/RPS 3.01 4.54 5.51 6.15 1.53 4.98 4.66 -25.29%
P/EPS 200.00 500.00 242.86 466.67 -11.26 -12.42 -172.73 -
EY 0.50 0.20 0.41 0.21 -8.88 -8.05 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.73 3.11 2.60 2.24 3.10 3.58 -20.88%

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