[YONGTAI] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 54.68%
YoY- -12.44%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 64,420 66,953 69,229 67,873 66,733 68,876 66,466 -2.05%
PBT 704 922 628 -3,259 -6,038 -6,776 -5,228 -
Tax -540 -743 -456 1,343 1,810 1,845 1,356 -
NP 164 179 172 -1,916 -4,228 -4,931 -3,872 -
-
NP to SH 164 179 172 -1,916 -4,228 -4,931 -3,872 -
-
Tax Rate 76.70% 80.59% 72.61% - - - - -
Total Cost 64,256 66,774 69,057 69,789 70,961 73,807 70,338 -5.82%
-
Net Worth 66,160 65,199 66,191 65,600 66,479 65,504 66,221 -0.06%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 66,160 65,199 66,191 65,600 66,479 65,504 66,221 -0.06%
NOSH 40,097 39,999 40,116 40,000 40,047 39,941 39,892 0.34%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.25% 0.27% 0.25% -2.82% -6.34% -7.16% -5.83% -
ROE 0.25% 0.27% 0.26% -2.92% -6.36% -7.53% -5.85% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 160.66 167.38 172.57 169.68 166.63 172.44 166.61 -2.38%
EPS 0.41 0.45 0.43 -4.79 -10.56 -12.35 -9.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.63 1.65 1.64 1.66 1.64 1.66 -0.40%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.03 15.62 16.15 15.83 15.57 16.06 15.50 -2.02%
EPS 0.04 0.04 0.04 -0.45 -0.99 -1.15 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1543 0.1521 0.1544 0.153 0.1551 0.1528 0.1545 -0.08%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.02 1.00 1.18 1.25 1.41 1.21 1.18 -
P/RPS 0.63 0.60 0.68 0.74 0.85 0.70 0.71 -7.62%
P/EPS 249.39 223.46 275.22 -26.10 -13.36 -9.80 -12.16 -
EY 0.40 0.45 0.36 -3.83 -7.49 -10.20 -8.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.72 0.76 0.85 0.74 0.71 -8.60%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 27/05/04 26/02/04 28/11/03 28/08/03 -
Price 0.98 1.05 0.99 1.26 1.40 1.26 1.28 -
P/RPS 0.61 0.63 0.57 0.74 0.84 0.73 0.77 -14.32%
P/EPS 239.61 234.64 230.90 -26.30 -13.26 -10.21 -13.19 -
EY 0.42 0.43 0.43 -3.80 -7.54 -9.80 -7.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.60 0.77 0.84 0.77 0.77 -16.19%

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