[YFG] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[YFG] YFG BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 2620.0%
YoY- 109.51%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 87,398 96,350 100,182 102,639 126,025 117,009 132,315 -24.09%
PBT -938 3,545 4,184 526 314 -6,335 -3,293 -56.60%
Tax -602 -1,320 -1,320 -478 -636 -115 -443 22.61%
NP -1,540 2,225 2,864 48 -322 -6,450 -3,736 -44.52%
-
NP to SH -1,540 2,225 2,864 126 -5 -6,129 -3,580 -42.92%
-
Tax Rate - 37.24% 31.55% 90.87% 202.55% - - -
Total Cost 88,938 94,125 97,318 102,591 126,347 123,459 136,051 -24.61%
-
Net Worth 23,346 24,656 26,049 23,935 25,328 22,928 22,857 1.41%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 23,346 24,656 26,049 23,935 25,328 22,928 22,857 1.41%
NOSH 398,400 406,206 408,947 407,058 407,205 414,615 403,125 -0.78%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1.76% 2.31% 2.86% 0.05% -0.26% -5.51% -2.82% -
ROE -6.60% 9.02% 10.99% 0.53% -0.02% -26.73% -15.66% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.94 23.72 24.50 25.21 30.95 28.22 32.82 -23.49%
EPS -0.39 0.55 0.70 0.03 0.00 -1.48 -0.89 -42.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0586 0.0607 0.0637 0.0588 0.0622 0.0553 0.0567 2.21%
Adjusted Per Share Value based on latest NOSH - 407,058
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.35 15.82 16.45 16.85 20.69 19.21 21.72 -24.08%
EPS -0.25 0.37 0.47 0.02 0.00 -1.01 -0.59 -43.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.0405 0.0428 0.0393 0.0416 0.0376 0.0375 1.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.08 0.09 0.07 0.06 0.09 0.07 0.04 -
P/RPS 0.36 0.38 0.29 0.24 0.29 0.25 0.12 107.59%
P/EPS -20.70 16.43 10.00 193.84 -7,329.71 -4.74 -4.50 175.82%
EY -4.83 6.09 10.00 0.52 -0.01 -21.12 -22.20 -63.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.48 1.10 1.02 1.45 1.27 0.71 54.80%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 26/08/09 27/05/09 27/02/09 26/11/08 29/08/08 -
Price 0.08 0.08 0.08 0.09 0.06 0.08 0.09 -
P/RPS 0.36 0.34 0.33 0.36 0.19 0.28 0.27 21.07%
P/EPS -20.70 14.61 11.42 290.76 -4,886.47 -5.41 -10.13 60.82%
EY -4.83 6.85 8.75 0.34 -0.02 -18.48 -9.87 -37.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.32 1.26 1.53 0.96 1.45 1.59 -9.42%

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