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

Stock
[YFG] YFG BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 5.96%
YoY- -40.85%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG'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 141,590 164,740 178,076 218,924 231,846 230,288 237,907 -29.13%
PBT -394 3,298 6,846 9,849 10,454 14,729 17,398 -
Tax -5,369 -1,480 -1,871 -1,364 -2,446 -3,777 -4,471 12.91%
NP -5,763 1,818 4,975 8,485 8,008 10,952 12,927 -
-
NP to SH -5,763 1,818 4,975 8,485 8,008 10,952 12,927 -
-
Tax Rate - 44.88% 27.33% 13.85% 23.40% 25.64% 25.70% -
Total Cost 147,353 162,922 173,101 210,439 223,838 219,336 224,980 -24.48%
-
Net Worth 90,438 100,156 66,388 95,145 65,384 63,136 48,130 51.98%
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 90,438 100,156 66,388 95,145 65,384 63,136 48,130 51.98%
NOSH 405,189 409,803 66,388 65,382 65,384 63,136 48,130 311.17%
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 -4.07% 1.10% 2.79% 3.88% 3.45% 4.76% 5.43% -
ROE -6.37% 1.82% 7.49% 8.92% 12.25% 17.35% 26.86% -
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 34.94 40.20 268.23 334.83 354.59 364.75 494.30 -82.76%
EPS -1.42 0.44 7.49 12.98 12.25 17.35 26.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2232 0.2444 1.00 1.4552 1.00 1.00 1.00 -63.03%
Adjusted Per Share Value based on latest NOSH - 65,382
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.25 27.05 29.24 35.94 38.07 37.81 39.06 -29.12%
EPS -0.95 0.30 0.82 1.39 1.31 1.80 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1485 0.1644 0.109 0.1562 0.1074 0.1037 0.079 52.02%
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 0.37 0.40 0.66 0.86 0.76 0.62 0.41 -
P/RPS 1.06 1.00 0.25 0.26 0.21 0.17 0.08 455.57%
P/EPS -26.01 90.17 8.81 6.63 6.21 3.57 1.53 -
EY -3.84 1.11 11.35 15.09 16.12 27.98 65.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.64 0.66 0.59 0.76 0.62 0.41 152.95%
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 28/02/05 30/11/04 30/08/04 28/05/04 25/02/04 20/11/03 29/08/03 -
Price 0.28 0.36 0.34 0.60 0.96 0.61 0.55 -
P/RPS 0.80 0.90 0.13 0.18 0.27 0.17 0.11 273.12%
P/EPS -19.69 81.15 4.54 4.62 7.84 3.52 2.05 -
EY -5.08 1.23 22.04 21.63 12.76 28.44 48.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.47 0.34 0.41 0.96 0.61 0.55 72.43%

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