[YONGTAI] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 222.55%
YoY- 524.63%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI'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 44,262 22,681 19,682 22,215 24,358 18,834 24,735 10.17%
PBT 20 1,081 963 1,181 443 1,194 4,562 -59.52%
Tax -104 -261 -141 -344 -309 -302 -1,211 -33.56%
NP -84 820 822 837 134 892 3,351 -
-
NP to SH -297 774 822 837 134 892 3,351 -
-
Tax Rate 520.00% 24.14% 14.64% 29.13% 69.75% 25.29% 26.55% -
Total Cost 44,346 21,861 18,860 21,378 24,224 17,942 21,384 12.91%
-
Net Worth 50,168 40,088 66,160 66,479 72,911 74,067 72,206 -5.88%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 50,168 40,088 66,160 66,479 72,911 74,067 72,206 -5.88%
NOSH 40,135 40,088 40,097 40,047 39,411 39,821 39,892 0.10%
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 -0.19% 3.62% 4.18% 3.77% 0.55% 4.74% 13.55% -
ROE -0.59% 1.93% 1.24% 1.26% 0.18% 1.20% 4.64% -
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 110.28 56.58 49.09 55.47 61.80 47.30 62.00 10.06%
EPS -0.74 1.93 2.05 2.09 0.34 2.24 8.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.00 1.65 1.66 1.85 1.86 1.81 -5.98%
Adjusted Per Share Value based on latest NOSH - 40,047
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 10.32 5.29 4.59 5.18 5.68 4.39 5.77 10.17%
EPS -0.07 0.18 0.19 0.20 0.03 0.21 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.0935 0.1543 0.1551 0.1701 0.1728 0.1684 -5.88%
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 0.38 0.50 1.02 1.41 1.22 2.25 1.95 -
P/RPS 0.34 0.88 2.08 2.54 1.97 4.76 3.14 -30.94%
P/EPS -51.35 25.90 49.76 67.46 358.82 100.45 23.21 -
EY -1.95 3.86 2.01 1.48 0.28 1.00 4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.50 0.62 0.85 0.66 1.21 1.08 -19.21%
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 25/02/05 26/02/04 27/02/03 27/02/02 28/02/01 -
Price 0.40 0.40 0.98 1.40 1.14 2.13 1.94 -
P/RPS 0.36 0.71 2.00 2.52 1.84 4.50 3.13 -30.25%
P/EPS -54.05 20.72 47.80 66.99 335.29 95.09 23.10 -
EY -1.85 4.83 2.09 1.49 0.30 1.05 4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.59 0.84 0.62 1.15 1.07 -18.21%

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