[YFG] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[YFG] YFG BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -268.04%
YoY- -295.88%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 139,340 70,972 74,868 139,828 193,172 223,648 148,168 -1.01%
PBT 10,012 -21,276 -16,620 -8,116 6,076 16,752 16,280 -7.77%
Tax -1,312 -720 -372 -244 -1,808 -4,584 -4,960 -19.87%
NP 8,700 -21,996 -16,992 -8,360 4,268 12,168 11,320 -4.29%
-
NP to SH 8,040 -22,756 -17,268 -8,360 4,268 12,168 11,320 -5.54%
-
Tax Rate 13.10% - - - 29.76% 27.36% 30.47% -
Total Cost 130,640 92,968 91,860 148,188 188,904 211,480 136,848 -0.77%
-
Net Worth 25,326 29,826 63,166 100,156 84,248 77,487 29,907 -2.73%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 25,326 29,826 63,166 100,156 84,248 77,487 29,907 -2.73%
NOSH 402,000 406,357 407,264 409,803 63,136 45,200 20,345 64.38%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.24% -30.99% -22.70% -5.98% 2.21% 5.44% 7.64% -
ROE 31.75% -76.29% -27.34% -8.35% 5.07% 15.70% 37.85% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 34.66 17.47 18.38 34.12 305.96 494.79 728.27 -39.78%
EPS 2.00 -5.60 -4.24 -2.04 6.76 26.92 55.64 -42.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.063 0.0734 0.1551 0.2444 1.3344 1.7143 1.47 -40.82%
Adjusted Per Share Value based on latest NOSH - 409,803
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 22.88 11.65 12.29 22.96 31.72 36.72 24.33 -1.01%
EPS 1.32 -3.74 -2.84 -1.37 0.70 2.00 1.86 -5.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0416 0.049 0.1037 0.1644 0.1383 0.1272 0.0491 -2.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.12 0.12 0.16 0.40 0.62 0.38 0.00 -
P/RPS 0.35 0.69 0.87 1.17 0.20 0.08 0.00 -
P/EPS 6.00 -2.14 -3.77 -19.61 9.17 1.41 0.00 -
EY 16.67 -46.67 -26.50 -5.10 10.90 70.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.63 1.03 1.64 0.46 0.22 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 29/11/06 30/11/05 30/11/04 20/11/03 27/11/02 02/01/02 -
Price 0.11 0.12 0.15 0.36 0.61 0.44 0.48 -
P/RPS 0.32 0.69 0.82 1.06 0.20 0.09 0.07 28.81%
P/EPS 5.50 -2.14 -3.54 -17.65 9.02 1.63 0.86 36.22%
EY 18.18 -46.67 -28.27 -5.67 11.08 61.18 115.92 -26.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.63 0.97 1.47 0.46 0.26 0.33 32.03%

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