[YFG] YoY Annualized Quarter Result on 30-Jun-2006 [#4]

Stock

[YFG] YFG BERHAD

Announcement Date

08-Sep-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Jun-2006 [#4]

Profit Trend

QoQ- -25.5%

YoY- -0.73%

Quarter Report

YFG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	97,607	130,676	107,479	73,766	128,187	178,076	237,907	-13.78%
YoY %	-25.31%	21.58%	45.70%	-42.45%	-28.02%	-25.15%	-	-
Horiz. %	41.03%	54.93%	45.18%	31.01%	53.88%	74.85%	100.00%	-
PBT	2,748	-3,357	-10,664	-30,715	-27,159	6,846	17,398	-26.45%
YoY %	181.86%	68.52%	65.28%	-13.09%	-496.71%	-60.65%	-	-
Horiz. %	15.79%	-19.30%	-61.29%	-176.54%	-156.10%	39.35%	100.00%	-
Tax	116	-395	-510	-643	-4,146	-1,871	-4,471	-
YoY %	129.37%	22.55%	20.68%	84.49%	-121.59%	58.15%	-	-
Horiz. %	-2.59%	8.83%	11.41%	14.38%	92.73%	41.85%	100.00%	-
NP	2,864	-3,752	-11,174	-31,358	-31,305	4,975	12,927	-22.19%
YoY %	176.33%	66.42%	64.37%	-0.17%	-729.25%	-61.51%	-	-
Horiz. %	22.16%	-29.02%	-86.44%	-242.58%	-242.17%	38.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,864	-3,596	-11,509	-31,310	-31,084	4,975	12,927	-22.19%
YoY %	179.64%	68.75%	63.24%	-0.73%	-724.80%	-61.51%	-	-
Horiz. %	22.16%	-27.82%	-89.03%	-242.21%	-240.46%	38.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-4.22%	-	-	-	-	27.33%	25.70%	-
YoY %	0.00%	-	-	-	-	6.34%	-	-
Horiz. %	-16.42%	-	-	-	-	106.34%	100.00%	-
Total Cost	94,743	134,428	118,653	105,124	159,492	173,101	224,980	-13.41%
YoY %	-29.52%	13.30%	12.87%	-34.09%	-7.86%	-23.06%	-	-
Horiz. %	42.11%	59.75%	52.74%	46.73%	70.89%	76.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,945	22,909	23,668	34,831	69,035	97,157	63,770	-13.90%
YoY %	13.25%	-3.21%	-32.05%	-49.55%	-28.94%	52.36%	-	-
Horiz. %	40.69%	35.92%	37.11%	54.62%	108.26%	152.36%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	25,945	22,909	23,668	34,831	69,035	97,157	63,770	-13.90%
YoY %	13.25%	-3.21%	-32.05%	-49.55%	-28.94%	52.36%	-	-
Horiz. %	40.69%	35.92%	37.11%	54.62%	108.26%	152.36%	100.00%	-
NOSH	407,307	404,044	405,985	405,960	406,088	66,405	48,114	42.71%
YoY %	0.81%	-0.48%	0.01%	-0.03%	511.53%	38.02%	-	-
Horiz. %	846.55%	839.76%	843.80%	843.75%	844.01%	138.02%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	2.93%	-2.87%	-10.40%	-42.51%	-24.42%	2.79%	5.43%	-
YoY %	202.09%	72.40%	75.54%	-74.08%	-975.27%	-48.62%	-	-
Horiz. %	53.96%	-52.85%	-191.53%	-782.87%	-449.72%	51.38%	100.00%	-
ROE	11.04%	-15.70%	-48.62%	-89.89%	-45.03%	5.12%	20.27%	-
YoY %	170.32%	67.71%	45.91%	-99.62%	-979.49%	-74.74%	-	-
Horiz. %	54.46%	-77.45%	-239.86%	-443.46%	-222.15%	25.26%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	23.96	32.34	26.47	18.17	31.57	268.17	494.46	-39.59%
YoY %	-25.91%	22.18%	45.68%	-42.45%	-88.23%	-45.77%	-	-
Horiz. %	4.85%	6.54%	5.35%	3.67%	6.38%	54.23%	100.00%	-
EPS	0.71	-0.89	-2.83	-7.71	-7.66	7.50	20.43	-42.84%
YoY %	179.78%	68.55%	63.29%	-0.65%	-202.13%	-63.29%	-	-
Horiz. %	3.48%	-4.36%	-13.85%	-37.74%	-37.49%	36.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0637	0.0567	0.0583	0.0858	0.17	1.4631	1.3254	-39.67%
YoY %	12.35%	-2.74%	-32.05%	-49.53%	-88.38%	10.39%	-	-
Horiz. %	4.81%	4.28%	4.40%	6.47%	12.83%	110.39%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 406,086
RPS	16.03	21.45	17.65	12.11	21.05	29.24	39.06	-13.78%
YoY %	-25.27%	21.53%	45.75%	-42.47%	-28.01%	-25.14%	-	-
Horiz. %	41.04%	54.92%	45.19%	31.00%	53.89%	74.86%	100.00%	-
EPS	0.47	-0.59	-1.89	-5.14	-5.10	0.82	2.12	-22.18%
YoY %	179.66%	68.78%	63.23%	-0.78%	-721.95%	-61.32%	-	-
Horiz. %	22.17%	-27.83%	-89.15%	-242.45%	-240.57%	38.68%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0426	0.0376	0.0389	0.0572	0.1133	0.1595	0.1047	-13.90%
YoY %	13.30%	-3.34%	-31.99%	-49.51%	-28.97%	52.34%	-	-
Horiz. %	40.69%	35.91%	37.15%	54.63%	108.21%	152.34%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.07	0.04	0.14	0.15	0.21	0.66	0.41	-
P/RPS	0.29	0.12	0.53	0.83	0.67	0.25	0.08	23.91%
YoY %	141.67%	-77.36%	-36.14%	23.88%	168.00%	212.50%	-	-
Horiz. %	362.50%	150.00%	662.50%	1,037.50%	837.50%	312.50%	100.00%	-
P/EPS	9.96	-4.49	-4.94	-1.94	-2.74	8.81	1.53	36.60%
YoY %	321.83%	9.11%	-154.64%	29.20%	-131.10%	475.82%	-	-
Horiz. %	650.98%	-293.46%	-322.88%	-126.80%	-179.08%	575.82%	100.00%	-
EY	10.05	-22.25	-20.25	-51.42	-36.45	11.35	65.53	-26.81%
YoY %	145.17%	-9.88%	60.62%	-41.07%	-421.15%	-82.68%	-	-
Horiz. %	15.34%	-33.95%	-30.90%	-78.47%	-55.62%	17.32%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.10	0.71	2.40	1.75	1.24	0.45	0.31	23.47%
YoY %	54.93%	-70.42%	37.14%	41.13%	175.56%	45.16%	-	-
Horiz. %	354.84%	229.03%	774.19%	564.52%	400.00%	145.16%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	29/08/08	03/09/07	08/09/06	30/08/05	30/08/04	29/08/03	-
Price	0.08	0.09	0.12	0.12	0.17	0.34	0.55	-
P/RPS	0.33	0.28	0.45	0.66	0.54	0.13	0.11	20.07%
YoY %	17.86%	-37.78%	-31.82%	22.22%	315.38%	18.18%	-	-
Horiz. %	300.00%	254.55%	409.09%	600.00%	490.91%	118.18%	100.00%	-
P/EPS	11.38	-10.11	-4.23	-1.56	-2.22	4.54	2.05	33.03%
YoY %	212.56%	-139.01%	-171.15%	29.73%	-148.90%	121.46%	-	-
Horiz. %	555.12%	-493.17%	-206.34%	-76.10%	-108.29%	221.46%	100.00%	-
EY	8.79	-9.89	-23.62	-64.27	-45.03	22.03	48.85	-24.84%
YoY %	188.88%	58.13%	63.25%	-42.73%	-304.40%	-54.90%	-	-
Horiz. %	17.99%	-20.25%	-48.35%	-131.57%	-92.18%	45.10%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.26	1.59	2.06	1.40	1.00	0.23	0.41	20.55%
YoY %	-20.75%	-22.82%	47.14%	40.00%	334.78%	-43.90%	-	-
Horiz. %	307.32%	387.80%	502.44%	341.46%	243.90%	56.10%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos