[YONGTAI] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 4.07%
YoY- 103.63%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 89,264 71,892 64,420 66,953 69,229 67,873 66,733 21.42%
PBT 429 636 704 922 628 -3,259 -6,038 -
Tax -950 -585 -540 -743 -456 1,343 1,810 -
NP -521 51 164 179 172 -1,916 -4,228 -75.26%
-
NP to SH -534 51 164 179 172 -1,916 -4,228 -74.85%
-
Tax Rate 221.45% 91.98% 76.70% 80.59% 72.61% - - -
Total Cost 89,785 71,841 64,256 66,774 69,057 69,789 70,961 16.99%
-
Net Worth 65,826 65,283 66,160 65,199 66,191 65,600 66,479 -0.65%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 96 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 65,826 65,283 66,160 65,199 66,191 65,600 66,479 -0.65%
NOSH 40,384 40,051 40,097 39,999 40,116 40,000 40,047 0.56%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.58% 0.07% 0.25% 0.27% 0.25% -2.82% -6.34% -
ROE -0.81% 0.08% 0.25% 0.27% 0.26% -2.92% -6.36% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 221.03 179.50 160.66 167.38 172.57 169.68 166.63 20.74%
EPS -1.32 0.13 0.41 0.45 0.43 -4.79 -10.56 -75.03%
DPS 0.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.63 1.65 1.63 1.65 1.64 1.66 -1.20%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.82 16.77 15.03 15.62 16.15 15.83 15.57 21.39%
EPS -0.12 0.01 0.04 0.04 0.04 -0.45 -0.99 -75.53%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.1523 0.1543 0.1521 0.1544 0.153 0.1551 -0.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.69 0.96 1.02 1.00 1.18 1.25 1.41 -
P/RPS 0.31 0.53 0.63 0.60 0.68 0.74 0.85 -48.98%
P/EPS -52.18 753.90 249.39 223.46 275.22 -26.10 -13.36 148.21%
EY -1.92 0.13 0.40 0.45 0.36 -3.83 -7.49 -59.68%
DY 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.59 0.62 0.61 0.72 0.76 0.85 -37.52%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 25/02/05 26/11/04 27/08/04 27/05/04 26/02/04 -
Price 0.73 0.71 0.98 1.05 0.99 1.26 1.40 -
P/RPS 0.33 0.40 0.61 0.63 0.57 0.74 0.84 -46.39%
P/EPS -55.21 557.57 239.61 234.64 230.90 -26.30 -13.26 159.03%
EY -1.81 0.18 0.42 0.43 0.43 -3.80 -7.54 -61.40%
DY 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.59 0.64 0.60 0.77 0.84 -34.06%

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