[Y&G] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 174.4%
YoY- 447.89%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 157,872 25,632 43,134 33,548 3,740 7,828 1,620 114.36%
PBT 10,934 1,318 4,324 1,818 -480 -18 -2,722 -
Tax -5,156 -552 -1,500 -1,324 338 0 0 -
NP 5,778 766 2,824 494 -142 -18 -2,722 -
-
NP to SH 5,778 766 2,824 494 -142 -16 -2,720 -
-
Tax Rate 47.16% 41.88% 34.69% 72.83% - - - -
Total Cost 152,094 24,866 40,310 33,054 3,882 7,846 4,342 80.78%
-
Net Worth 165,963 16,341 17,331 15,437 18,257 17,200 23,430 38.54%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 165,963 16,341 17,331 15,437 18,257 17,200 23,430 38.54%
NOSH 153,670 51,066 50,974 51,458 50,714 40,000 50,936 20.18%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.66% 2.99% 6.55% 1.47% -3.80% -0.23% -168.02% -
ROE 3.48% 4.69% 16.29% 3.20% -0.78% -0.09% -11.61% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 102.73 50.19 84.62 65.19 7.37 19.57 3.18 78.36%
EPS 3.76 1.50 5.54 0.96 -0.28 -0.04 -5.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.32 0.34 0.30 0.36 0.43 0.46 15.27%
Adjusted Per Share Value based on latest NOSH - 50,987
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 72.04 11.70 19.68 15.31 1.71 3.57 0.74 114.33%
EPS 2.64 0.35 1.29 0.23 -0.06 -0.01 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7573 0.0746 0.0791 0.0704 0.0833 0.0785 0.1069 38.54%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.58 0.19 0.30 0.20 0.46 0.39 0.64 -
P/RPS 0.56 0.38 0.35 0.31 6.24 1.99 20.12 -44.91%
P/EPS 15.43 12.67 5.42 20.83 -164.29 -975.00 -11.99 -
EY 6.48 7.89 18.47 4.80 -0.61 -0.10 -8.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.88 0.67 1.28 0.91 1.39 -14.56%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 19/08/11 25/08/10 17/08/09 18/08/08 30/08/07 30/08/06 -
Price 0.43 0.145 0.17 0.20 0.17 0.32 0.49 -
P/RPS 0.42 0.29 0.20 0.31 2.31 1.64 15.41 -45.11%
P/EPS 11.44 9.67 3.07 20.83 -60.71 -800.00 -9.18 -
EY 8.74 10.34 32.59 4.80 -1.65 -0.13 -10.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.50 0.67 0.47 0.74 1.07 -15.11%

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