[YONGTAI] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 29.44%
YoY- -281.65%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 165,784 82,384 63,844 72,948 63,308 51,404 67,824 16.05%
PBT -1,916 -4,108 -2,740 -3,916 2,276 2,772 6,032 -
Tax -260 -128 36 1,184 -772 -544 -1,580 -25.96%
NP -2,176 -4,236 -2,704 -2,732 1,504 2,228 4,452 -
-
NP to SH -2,576 -4,380 -2,704 -2,732 1,504 2,228 4,452 -
-
Tax Rate - - - - 33.92% 19.62% 26.19% -
Total Cost 167,960 86,620 66,548 75,680 61,804 49,176 63,372 17.63%
-
Net Worth 49,999 64,200 65,199 65,504 74,000 73,205 69,013 -5.22%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 49,999 64,200 65,199 65,504 74,000 73,205 69,013 -5.22%
NOSH 39,999 40,125 39,999 39,941 40,000 39,785 39,892 0.04%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -1.31% -5.14% -4.24% -3.75% 2.38% 4.33% 6.56% -
ROE -5.15% -6.82% -4.15% -4.17% 2.03% 3.04% 6.45% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 414.46 205.32 159.61 182.64 158.27 129.20 170.02 16.00%
EPS -6.44 -10.92 -6.76 -6.84 3.76 5.60 11.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.60 1.63 1.64 1.85 1.84 1.73 -5.26%
Adjusted Per Share Value based on latest NOSH - 39,941
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 38.67 19.22 14.89 17.02 14.77 11.99 15.82 16.05%
EPS -0.60 -1.02 -0.63 -0.64 0.35 0.52 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1166 0.1498 0.1521 0.1528 0.1726 0.1708 0.161 -5.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.36 0.70 1.00 1.21 1.22 1.79 2.70 -
P/RPS 0.09 0.34 0.63 0.66 0.77 1.39 1.59 -38.02%
P/EPS -5.59 -6.41 -14.79 -17.69 32.45 31.96 24.19 -
EY -17.89 -15.59 -6.76 -5.65 3.08 3.13 4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.44 0.61 0.74 0.66 0.97 1.56 -24.44%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 30/11/05 26/11/04 28/11/03 28/11/02 28/11/01 18/12/00 -
Price 0.41 0.64 1.05 1.26 1.24 2.09 2.11 -
P/RPS 0.10 0.31 0.66 0.69 0.78 1.62 1.24 -34.25%
P/EPS -6.37 -5.86 -15.53 -18.42 32.98 37.32 18.91 -
EY -15.71 -17.06 -6.44 -5.43 3.03 2.68 5.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.64 0.77 0.67 1.14 1.22 -19.57%

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