[YFG] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 15.45%
YoY- -135.97%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 25,159 19,713 16,866 26,450 35,402 26,386 17,181 6.55%
PBT 202 462 -397 -996 3,487 -3,162 -6,200 -
Tax 0 -15 -58 0 -718 -197 -241 -
NP 202 447 -455 -996 2,769 -3,359 -6,441 -
-
NP to SH 202 447 -455 -996 2,769 -3,355 -6,568 -
-
Tax Rate 0.00% 3.25% - - 20.59% - - -
Total Cost 24,957 19,266 17,321 27,446 32,633 29,745 23,622 0.91%
-
Net Worth 38,177 34,866 21,964 23,346 25,328 22,070 23,295 8.57%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 38,177 34,866 21,964 23,346 25,328 22,070 23,295 8.57%
NOSH 673,333 638,571 413,636 398,400 407,205 404,216 406,551 8.76%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.80% 2.27% -2.70% -3.77% 7.82% -12.73% -37.49% -
ROE 0.53% 1.28% -2.07% -4.27% 10.93% -15.20% -28.19% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.74 3.09 4.08 6.64 8.69 6.53 4.23 -2.02%
EPS 0.03 0.07 -0.11 -0.25 0.68 -0.83 -1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0567 0.0546 0.0531 0.0586 0.0622 0.0546 0.0573 -0.17%
Adjusted Per Share Value based on latest NOSH - 398,400
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.13 3.24 2.77 4.34 5.81 4.33 2.82 6.55%
EPS 0.03 0.07 -0.07 -0.16 0.45 -0.55 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0627 0.0572 0.0361 0.0383 0.0416 0.0362 0.0382 8.60%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.12 0.16 0.15 0.08 0.09 0.12 0.12 -
P/RPS 3.21 5.18 3.68 1.20 1.04 1.84 2.84 2.06%
P/EPS 400.00 228.57 -136.36 -32.00 13.24 -14.46 -7.43 -
EY 0.25 0.44 -0.73 -3.13 7.56 -6.92 -13.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.93 2.82 1.37 1.45 2.20 2.09 0.23%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/01/13 31/01/12 08/02/11 25/02/10 27/02/09 27/02/08 27/02/07 -
Price 0.115 0.17 0.19 0.08 0.06 0.09 0.17 -
P/RPS 3.08 5.51 4.66 1.20 0.69 1.38 4.02 -4.33%
P/EPS 383.33 242.86 -172.73 -32.00 8.82 -10.84 -10.52 -
EY 0.26 0.41 -0.58 -3.13 11.33 -9.22 -9.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 3.11 3.58 1.37 0.96 1.65 2.97 -6.13%

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