[YONGTAI] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 124.9%
YoY- 104.44%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 162,290 92,063 89,264 69,229 66,466 58,328 68,998 15.31%
PBT -2,563 -19,659 429 628 -5,228 1,645 9,686 -
Tax -573 -712 -724 -456 1,356 237 -2,406 -21.26%
NP -3,136 -20,371 -295 172 -3,872 1,882 7,280 -
-
NP to SH -3,842 -20,523 -404 172 -3,872 1,882 7,280 -
-
Tax Rate - - 168.76% 72.61% - -14.41% 24.84% -
Total Cost 165,426 112,434 89,559 69,057 70,338 56,446 61,718 17.85%
-
Net Worth 48,526 50,148 64,400 65,999 66,232 73,521 72,999 -6.57%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - 559 1,436 -
Div Payout % - - - - - 29.72% 19.73% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 48,526 50,148 64,400 65,999 66,232 73,521 72,999 -6.57%
NOSH 40,104 40,118 40,000 39,999 39,899 39,957 39,890 0.08%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -1.93% -22.13% -0.33% 0.25% -5.83% 3.23% 10.55% -
ROE -7.92% -40.92% -0.63% 0.26% -5.85% 2.56% 9.97% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 404.67 229.48 223.16 173.07 166.58 145.97 172.97 15.21%
EPS -9.58 -51.16 -1.01 0.43 -9.70 4.71 18.25 -
DPS 0.00 0.00 0.00 0.00 0.00 1.40 3.60 -
NAPS 1.21 1.25 1.61 1.65 1.66 1.84 1.83 -6.65%
Adjusted Per Share Value based on latest NOSH - 40,116
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 37.85 21.47 20.82 16.15 15.50 13.61 16.09 15.31%
EPS -0.90 -4.79 -0.09 0.04 -0.90 0.44 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.33 -
NAPS 0.1132 0.117 0.1502 0.1539 0.1545 0.1715 0.1703 -6.57%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.37 0.38 0.69 1.18 1.18 1.63 1.59 -
P/RPS 0.09 0.17 0.31 0.68 0.71 1.12 0.92 -32.10%
P/EPS -3.86 -0.74 -68.32 274.42 -12.16 34.61 8.71 -
EY -25.89 -134.62 -1.46 0.36 -8.22 2.89 11.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.86 2.26 -
P/NAPS 0.31 0.30 0.43 0.72 0.71 0.89 0.87 -15.79%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 29/08/05 27/08/04 28/08/03 28/08/02 28/08/01 -
Price 0.34 0.38 0.73 0.99 1.28 1.51 1.83 -
P/RPS 0.08 0.17 0.33 0.57 0.77 1.03 1.06 -34.97%
P/EPS -3.55 -0.74 -72.28 230.23 -13.19 32.06 10.03 -
EY -28.18 -134.62 -1.38 0.43 -7.58 3.12 9.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.93 1.97 -
P/NAPS 0.28 0.30 0.45 0.60 0.77 0.82 1.00 -19.10%

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