[YONGTAI] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 111.27%
YoY- -69.8%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 171,416 86,554 71,286 80,904 80,370 63,370 83,382 12.75%
PBT -918 108 556 404 2,024 3,774 12,140 -
Tax -338 -586 -264 -96 -1,004 -876 -3,212 -31.27%
NP -1,256 -478 292 308 1,020 2,898 8,928 -
-
NP to SH -1,882 -642 292 308 1,020 2,898 8,928 -
-
Tax Rate - 542.59% 47.48% 23.76% 49.60% 23.21% 26.46% -
Total Cost 172,672 87,032 70,994 80,596 79,350 60,472 74,454 15.04%
-
Net Worth 50,053 40,833 66,916 67,273 73,710 74,246 72,205 -5.92%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 50,053 40,833 66,916 67,273 73,710 74,246 72,205 -5.92%
NOSH 40,042 40,833 40,555 40,526 39,843 39,917 39,892 0.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -0.73% -0.55% 0.41% 0.38% 1.27% 4.57% 10.71% -
ROE -3.76% -1.57% 0.44% 0.46% 1.38% 3.90% 12.36% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 428.08 211.97 175.77 199.63 201.71 158.75 209.02 12.68%
EPS -4.70 -1.60 0.72 0.76 2.56 7.26 22.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.00 1.65 1.66 1.85 1.86 1.81 -5.98%
Adjusted Per Share Value based on latest NOSH - 40,047
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 39.98 20.19 16.63 18.87 18.75 14.78 19.45 12.75%
EPS -0.44 -0.15 0.07 0.07 0.24 0.68 2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1167 0.0952 0.1561 0.1569 0.1719 0.1732 0.1684 -5.92%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.38 0.50 1.02 1.41 1.22 2.25 1.95 -
P/RPS 0.09 0.24 0.58 0.71 0.60 1.42 0.93 -32.23%
P/EPS -8.09 -31.80 141.67 185.53 47.66 30.99 8.71 -
EY -12.37 -3.14 0.71 0.54 2.10 3.23 11.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.50 0.62 0.85 0.66 1.21 1.08 -19.21%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 26/02/04 27/02/03 27/02/02 28/02/01 -
Price 0.40 0.40 0.98 1.40 1.14 2.13 1.94 -
P/RPS 0.09 0.19 0.56 0.70 0.57 1.34 0.93 -32.23%
P/EPS -8.51 -25.44 136.11 184.21 44.53 29.34 8.67 -
EY -11.75 -3.93 0.73 0.54 2.25 3.41 11.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.59 0.84 0.62 1.15 1.07 -18.21%

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