[Y&G] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -67.72%
YoY- 178.99%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 28,055 28,164 36,806 43,319 48,906 50,703 44,113 -26.10%
PBT -303 -403 1,200 1,843 3,529 3,969 2,276 -
Tax -448 -457 -922 -1,230 -1,630 -1,752 -1,542 -56.23%
NP -751 -860 278 613 1,899 2,217 734 -
-
NP to SH -757 -866 272 613 1,899 2,217 734 -
-
Tax Rate - - 76.83% 66.74% 46.19% 44.14% 67.75% -
Total Cost 28,806 29,024 36,528 42,706 47,007 48,486 43,379 -23.94%
-
Net Worth 16,319 16,365 16,211 16,318 17,000 16,845 17,825 -5.73%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 16,319 16,365 16,211 16,318 17,000 16,845 17,825 -5.73%
NOSH 50,999 51,142 52,295 50,993 50,000 51,046 57,500 -7.70%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -2.68% -3.05% 0.76% 1.42% 3.88% 4.37% 1.66% -
ROE -4.64% -5.29% 1.68% 3.76% 11.17% 13.16% 4.12% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 55.01 55.07 70.38 84.95 97.81 99.33 76.72 -19.93%
EPS -1.48 -1.69 0.52 1.20 3.80 4.34 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.31 0.32 0.34 0.33 0.31 2.14%
Adjusted Per Share Value based on latest NOSH - 50,993
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.80 12.85 16.79 19.77 22.32 23.14 20.13 -26.11%
EPS -0.35 -0.40 0.12 0.28 0.87 1.01 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0745 0.0747 0.074 0.0745 0.0776 0.0769 0.0813 -5.67%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.19 0.15 0.16 0.15 0.30 0.35 0.34 -
P/RPS 0.35 0.27 0.23 0.18 0.31 0.35 0.44 -14.18%
P/EPS -12.80 -8.86 30.76 12.48 7.90 8.06 26.63 -
EY -7.81 -11.29 3.25 8.01 12.66 12.41 3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.52 0.47 0.88 1.06 1.10 -34.06%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 24/05/11 22/02/11 18/11/10 25/08/10 25/05/10 12/02/10 -
Price 0.145 0.20 0.15 0.45 0.17 0.21 0.35 -
P/RPS 0.26 0.36 0.21 0.53 0.17 0.21 0.46 -31.71%
P/EPS -9.77 -11.81 28.84 37.43 4.48 4.84 27.42 -
EY -10.24 -8.47 3.47 2.67 22.34 20.68 3.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.48 1.41 0.50 0.64 1.13 -45.96%

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