[YONGTAI] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -27.35%
YoY- -427.42%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 112,913 93,899 66,953 68,876 61,304 64,893 72,681 7.61%
PBT -19,111 87 922 -6,776 1,460 8,871 9,359 -
Tax -745 -991 -743 1,845 46 -2,069 -2,833 -19.94%
NP -19,856 -904 179 -4,931 1,506 6,802 6,526 -
-
NP to SH -20,072 -953 179 -4,931 1,506 6,724 6,526 -
-
Tax Rate - 1,139.08% 80.59% - -3.15% 23.32% 30.27% -
Total Cost 132,769 94,803 66,774 73,807 59,798 58,091 66,155 12.30%
-
Net Worth 49,999 64,200 65,199 65,504 74,000 73,205 69,013 -5.22%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 96 - - - 1,437 1,437 -
Div Payout % - 0.00% - - - 21.37% 22.03% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 49,999 64,200 65,199 65,504 74,000 73,205 69,013 -5.22%
NOSH 39,999 40,125 39,999 39,941 40,000 39,785 39,892 0.04%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -17.59% -0.96% 0.27% -7.16% 2.46% 10.48% 8.98% -
ROE -40.14% -1.48% 0.27% -7.53% 2.04% 9.19% 9.46% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 282.28 234.01 167.38 172.44 153.26 163.11 182.19 7.56%
EPS -50.18 -2.38 0.45 -12.35 3.77 16.90 16.36 -
DPS 0.00 0.24 0.00 0.00 0.00 3.60 3.60 -
NAPS 1.25 1.60 1.63 1.64 1.85 1.84 1.73 -5.26%
Adjusted Per Share Value based on latest NOSH - 39,941
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 26.34 21.90 15.62 16.06 14.30 15.14 16.95 7.62%
EPS -4.68 -0.22 0.04 -1.15 0.35 1.57 1.52 -
DPS 0.00 0.02 0.00 0.00 0.00 0.34 0.34 -
NAPS 0.1166 0.1497 0.1521 0.1528 0.1726 0.1707 0.161 -5.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.36 0.70 1.00 1.21 1.22 1.79 2.70 -
P/RPS 0.13 0.30 0.60 0.70 0.80 1.10 1.48 -33.31%
P/EPS -0.72 -29.47 223.46 -9.80 32.40 10.59 16.50 -
EY -139.39 -3.39 0.45 -10.20 3.09 9.44 6.06 -
DY 0.00 0.34 0.00 0.00 0.00 2.01 1.33 -
P/NAPS 0.29 0.44 0.61 0.74 0.66 0.97 1.56 -24.44%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 30/11/05 26/11/04 28/11/03 28/11/02 28/11/01 18/12/00 -
Price 0.41 0.64 1.05 1.26 1.24 2.09 2.11 -
P/RPS 0.15 0.27 0.63 0.73 0.81 1.28 1.16 -28.87%
P/EPS -0.82 -26.95 234.64 -10.21 32.93 12.37 12.90 -
EY -122.39 -3.71 0.43 -9.80 3.04 8.09 7.75 -
DY 0.00 0.38 0.00 0.00 0.00 1.72 1.71 -
P/NAPS 0.33 0.40 0.64 0.77 0.67 1.14 1.22 -19.57%

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