[YEELEE] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -80.31%
YoY- -80.12%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 117,889 89,324 87,567 68,090 71,223 61,588 64,615 10.53%
PBT 1,348 1,126 1,030 1,487 1,946 1,497 4,073 -16.82%
Tax -1,314 -334 -455 -1,324 -1,126 359 -1,223 1.20%
NP 34 792 575 163 820 1,856 2,850 -52.18%
-
NP to SH 34 792 575 163 820 1,856 2,850 -52.18%
-
Tax Rate 97.48% 29.66% 44.17% 89.04% 57.86% -23.98% 30.03% -
Total Cost 117,855 88,532 86,992 67,927 70,403 59,732 61,765 11.36%
-
Net Worth 169,993 155,596 144,224 125,925 138,010 139,925 133,322 4.13%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,039 1,885 - - - 1,690 2,628 -4.13%
Div Payout % 6,000.00% 238.10% - - - 91.09% 92.23% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 169,993 155,596 144,224 125,925 138,010 139,925 133,322 4.13%
NOSH 67,999 62,857 62,499 62,962 62,692 37,570 37,549 10.39%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.03% 0.89% 0.66% 0.24% 1.15% 3.01% 4.41% -
ROE 0.02% 0.51% 0.40% 0.13% 0.59% 1.33% 2.14% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 173.37 142.11 140.11 108.14 113.61 163.92 172.08 0.12%
EPS 0.05 1.26 0.92 0.26 1.31 4.94 7.59 -56.68%
DPS 3.00 3.00 0.00 0.00 0.00 4.50 7.00 -13.16%
NAPS 2.4999 2.4754 2.3076 2.00 2.2014 3.7243 3.5506 -5.67%
Adjusted Per Share Value based on latest NOSH - 62,962
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 61.53 46.62 45.70 35.54 37.17 32.14 33.72 10.53%
EPS 0.02 0.41 0.30 0.09 0.43 0.97 1.49 -51.23%
DPS 1.06 0.98 0.00 0.00 0.00 0.88 1.37 -4.18%
NAPS 0.8872 0.8121 0.7527 0.6572 0.7203 0.7303 0.6958 4.13%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.50 0.52 0.61 0.79 0.70 1.54 1.40 -
P/RPS 0.29 0.37 0.44 0.73 0.62 0.94 0.81 -15.72%
P/EPS 1,000.00 41.27 66.30 305.16 53.52 31.17 18.45 94.47%
EY 0.10 2.42 1.51 0.33 1.87 3.21 5.42 -48.58%
DY 6.00 5.77 0.00 0.00 0.00 2.92 5.00 3.08%
P/NAPS 0.20 0.21 0.26 0.40 0.32 0.41 0.39 -10.52%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 22/02/05 26/02/04 27/02/03 27/02/02 26/02/01 -
Price 0.54 0.50 0.60 0.76 0.57 1.54 1.35 -
P/RPS 0.31 0.35 0.43 0.70 0.50 0.94 0.78 -14.24%
P/EPS 1,080.00 39.68 65.22 293.57 43.58 31.17 17.79 98.18%
EY 0.09 2.52 1.53 0.34 2.29 3.21 5.62 -49.77%
DY 5.56 6.00 0.00 0.00 0.00 2.92 5.19 1.15%
P/NAPS 0.22 0.20 0.26 0.38 0.26 0.41 0.38 -8.70%

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