[YBS] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[YBS] YBS INTERNATIONAL BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.65%
YoY- 17.37%
Quarter Report
Latest QR
Upcoming QR
YBS's Result
YBS's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 9,234 5,390 8,444 6,902 6,917 4,223 4,787 11.56%
PBT 1,470 59 1,839 1,949 2,142 879 1,308 1.96%
Tax -275 -15 -291 11 -472 -174 -135 12.58%
NP 1,195 44 1,548 1,960 1,670 705 1,173 0.31%
-
NP to SH 1,195 44 1,548 1,960 1,670 705 1,173 0.31%
-
Tax Rate 18.71% 25.42% 15.82% -0.56% 22.04% 19.80% 10.32% -
Total Cost 8,039 5,346 6,896 4,942 5,247 3,518 3,614 14.24%
-
Net Worth 42,945 48,400 41,531 0 25,692 22,500 19,244 14.30%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 42,945 48,400 41,531 0 25,692 22,500 19,244 14.30%
NOSH 186,718 220,000 188,780 183,736 160,576 150,000 91,640 12.58%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.94% 0.82% 18.33% 28.40% 24.14% 16.69% 24.50% -
ROE 2.78% 0.09% 3.73% 0.00% 6.50% 3.13% 6.10% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 4.95 2.45 4.47 3.76 4.31 2.82 5.22 -0.88%
EPS 0.64 0.02 0.82 1.07 1.04 0.47 1.28 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.22 0.00 0.16 0.15 0.21 1.52%
Adjusted Per Share Value based on latest NOSH - 183,736
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 3.51 2.05 3.21 2.63 2.63 1.61 1.82 11.56%
EPS 0.45 0.02 0.59 0.75 0.64 0.27 0.45 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1634 0.1841 0.158 0.00 0.0977 0.0856 0.0732 14.31%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.16 0.14 0.20 0.32 0.31 0.30 0.89 -
P/RPS 3.24 5.71 4.47 8.52 7.20 10.66 17.04 -24.15%
P/EPS 25.00 700.00 24.39 30.00 29.81 63.83 69.53 -15.66%
EY 4.00 0.14 4.10 3.33 3.35 1.57 1.44 18.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.64 0.91 0.00 1.94 2.00 4.24 -25.92%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 21/05/09 27/05/08 24/05/07 19/05/06 16/05/05 28/05/04 -
Price 0.14 0.17 0.23 0.32 0.28 0.28 0.81 -
P/RPS 2.83 6.94 5.14 8.52 6.50 9.95 15.51 -24.67%
P/EPS 21.88 850.00 28.05 30.00 26.92 59.57 63.28 -16.21%
EY 4.57 0.12 3.57 3.33 3.71 1.68 1.58 19.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.77 1.05 0.00 1.75 1.87 3.86 -26.46%

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