[YGL] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[YGL] YGL CONVERGENCE BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -7.79%
YoY- 16.43%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 12,342 12,411 13,765 13,377 12,799 10,904 7,053 45.16%
PBT 1,179 1,466 2,637 3,196 3,379 3,249 2,426 -38.15%
Tax -167 -137 -207 -196 -192 -196 13 -
NP 1,012 1,329 2,430 3,000 3,187 3,053 2,439 -44.33%
-
NP to SH 892 1,232 2,342 2,912 3,158 3,023 2,435 -48.77%
-
Tax Rate 14.16% 9.35% 7.85% 6.13% 5.68% 6.03% -0.54% -
Total Cost 11,330 11,082 11,335 10,377 9,612 7,851 4,614 81.91%
-
Net Worth 21,189 21,002 20,825 22,330 0 12,402 11,542 49.87%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,021 1,021 1,021 2,091 2,139 2,139 3,139 -52.67%
Div Payout % 114.57% 82.95% 43.64% 71.82% 67.75% 70.78% 128.94% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 21,189 21,002 20,825 22,330 0 12,402 11,542 49.87%
NOSH 143,461 72,222 70,833 73,000 66,635 66,641 66,836 66.32%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.20% 10.71% 17.65% 22.43% 24.90% 28.00% 34.58% -
ROE 4.21% 5.87% 11.25% 13.04% 0.00% 24.38% 21.10% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.60 17.18 19.43 18.32 19.21 16.36 10.55 -12.72%
EPS 0.62 1.71 3.31 3.99 4.74 4.54 3.64 -69.23%
DPS 0.71 1.42 1.44 2.86 3.20 3.20 4.70 -71.60%
NAPS 0.1477 0.2908 0.294 0.3059 0.00 0.1861 0.1727 -9.89%
Adjusted Per Share Value based on latest NOSH - 73,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.52 4.54 5.04 4.89 4.68 3.99 2.58 45.27%
EPS 0.33 0.45 0.86 1.07 1.16 1.11 0.89 -48.35%
DPS 0.37 0.37 0.37 0.77 0.78 0.78 1.15 -53.01%
NAPS 0.0775 0.0768 0.0762 0.0817 0.00 0.0454 0.0422 49.91%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.14 0.60 0.65 0.70 0.79 0.68 0.42 -
P/RPS 1.63 3.49 3.34 3.82 4.11 4.16 3.98 -44.82%
P/EPS 22.52 35.17 19.66 17.55 16.67 14.99 11.53 56.18%
EY 4.44 2.84 5.09 5.70 6.00 6.67 8.67 -35.96%
DY 5.09 2.36 2.22 4.09 4.05 4.71 11.19 -40.82%
P/NAPS 0.95 2.06 2.21 2.29 0.00 3.65 2.43 -46.50%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 27/11/07 27/08/07 24/05/07 27/02/07 20/11/06 -
Price 0.15 0.17 0.59 0.66 0.77 0.69 0.51 -
P/RPS 1.74 0.99 3.04 3.60 4.01 4.22 4.83 -49.33%
P/EPS 24.12 9.97 17.84 16.55 16.25 15.21 14.00 43.66%
EY 4.15 10.03 5.60 6.04 6.15 6.57 7.14 -30.33%
DY 4.75 8.32 2.45 4.34 4.16 4.64 9.22 -35.70%
P/NAPS 1.02 0.58 2.01 2.16 0.00 3.71 2.95 -50.70%

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