[YFG] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -129.33%
YoY- -932.12%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 122,442 69,848 67,202 135,310 208,282 220,404 153,108 -3.65%
PBT -1,318 -23,038 -17,250 -10,884 3,596 17,484 18,042 -
Tax -1,050 -842 -598 -8,288 -1,292 -5,342 -7,404 -27.77%
NP -2,368 -23,880 -17,848 -19,172 2,304 12,142 10,638 -
-
NP to SH -2,690 -24,514 -17,860 -19,172 2,304 12,142 10,638 -
-
Tax Rate - - - - 35.93% 30.55% 41.04% -
Total Cost 124,810 93,728 85,050 154,482 205,978 208,262 142,470 -2.18%
-
Net Worth 22,253 23,289 59,587 90,660 92,305 80,003 45,614 -11.26%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 22,253 23,289 59,587 90,660 92,305 80,003 45,614 -11.26%
NOSH 407,575 406,456 405,909 406,186 63,296 45,204 30,084 54.36%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -1.93% -34.19% -26.56% -14.17% 1.11% 5.51% 6.95% -
ROE -12.09% -105.26% -29.97% -21.15% 2.50% 15.18% 23.32% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 30.04 17.18 16.56 33.31 329.06 487.57 508.92 -37.58%
EPS -0.66 -6.04 -4.40 -4.72 3.64 26.86 35.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.0573 0.1468 0.2232 1.4583 1.7698 1.5162 -42.52%
Adjusted Per Share Value based on latest NOSH - 405,189
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.10 11.47 11.03 22.22 34.20 36.19 25.14 -3.65%
EPS -0.44 -4.02 -2.93 -3.15 0.38 1.99 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0382 0.0978 0.1488 0.1516 0.1314 0.0749 -11.28%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.12 0.12 0.15 0.37 0.76 0.43 0.47 -
P/RPS 0.40 0.70 0.91 1.11 0.23 0.09 0.09 28.20%
P/EPS -18.18 -1.99 -3.41 -7.84 20.88 1.60 1.33 -
EY -5.50 -50.26 -29.33 -12.76 4.79 62.47 75.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.09 1.02 1.66 0.52 0.24 0.31 38.60%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 27/02/06 28/02/05 25/02/04 27/02/03 28/02/02 -
Price 0.09 0.17 0.17 0.28 0.96 0.46 0.38 -
P/RPS 0.30 0.99 1.03 0.84 0.29 0.09 0.07 27.43%
P/EPS -13.64 -2.82 -3.86 -5.93 26.37 1.71 1.07 -
EY -7.33 -35.48 -25.88 -16.86 3.79 58.39 93.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.97 1.16 1.25 0.66 0.26 0.25 36.93%

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