[YFG] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -3.43%
YoY- 6.84%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 104,712 122,442 69,848 67,202 135,310 208,282 220,404 -11.65%
PBT 4,460 -1,318 -23,038 -17,250 -10,884 3,596 17,484 -20.34%
Tax 0 -1,050 -842 -598 -8,288 -1,292 -5,342 -
NP 4,460 -2,368 -23,880 -17,848 -19,172 2,304 12,142 -15.36%
-
NP to SH 4,460 -2,690 -24,514 -17,860 -19,172 2,304 12,142 -15.36%
-
Tax Rate 0.00% - - - - 35.93% 30.55% -
Total Cost 100,252 124,810 93,728 85,050 154,482 205,978 208,262 -11.46%
-
Net Worth 25,219 22,253 23,289 59,587 90,660 92,305 80,003 -17.48%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 25,219 22,253 23,289 59,587 90,660 92,305 80,003 -17.48%
NOSH 405,454 407,575 406,456 405,909 406,186 63,296 45,204 44.09%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.26% -1.93% -34.19% -26.56% -14.17% 1.11% 5.51% -
ROE 17.68% -12.09% -105.26% -29.97% -21.15% 2.50% 15.18% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 25.83 30.04 17.18 16.56 33.31 329.06 487.57 -38.68%
EPS 1.10 -0.66 -6.04 -4.40 -4.72 3.64 26.86 -41.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0622 0.0546 0.0573 0.1468 0.2232 1.4583 1.7698 -42.73%
Adjusted Per Share Value based on latest NOSH - 404,649
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 17.19 20.10 11.47 11.03 22.22 34.20 36.19 -11.65%
EPS 0.73 -0.44 -4.02 -2.93 -3.15 0.38 1.99 -15.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0414 0.0365 0.0382 0.0978 0.1488 0.1516 0.1314 -17.49%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.09 0.12 0.12 0.15 0.37 0.76 0.43 -
P/RPS 0.35 0.40 0.70 0.91 1.11 0.23 0.09 25.37%
P/EPS 8.18 -18.18 -1.99 -3.41 -7.84 20.88 1.60 31.21%
EY 12.22 -5.50 -50.26 -29.33 -12.76 4.79 62.47 -23.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.20 2.09 1.02 1.66 0.52 0.24 34.91%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 27/02/07 27/02/06 28/02/05 25/02/04 27/02/03 -
Price 0.06 0.09 0.17 0.17 0.28 0.96 0.46 -
P/RPS 0.23 0.30 0.99 1.03 0.84 0.29 0.09 16.91%
P/EPS 5.45 -13.64 -2.82 -3.86 -5.93 26.37 1.71 21.28%
EY 18.33 -7.33 -35.48 -25.88 -16.86 3.79 58.39 -17.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.65 2.97 1.16 1.25 0.66 0.26 24.29%

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