[YONGTAI] YoY TTM 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- 14.26%
YoY- -665.24%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 134,494 96,898 64,420 66,733 66,828 58,992 71,018 11.22%
PBT -20,172 205 704 -6,038 709 5,503 8,489 -
Tax -588 -1,111 -540 1,810 39 -1,160 -2,562 -21.74%
NP -20,760 -906 164 -4,228 748 4,343 5,927 -
-
NP to SH -21,143 -1,001 164 -4,228 748 4,265 5,927 -
-
Tax Rate - 541.95% 76.70% - -5.50% 21.08% 30.18% -
Total Cost 155,254 97,804 64,256 70,961 66,080 54,649 65,091 15.58%
-
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 - 96 - - - 1,437 1,437 -
Div Payout % - 0.00% - - - 33.69% 24.26% -
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 -15.44% -0.94% 0.25% -6.34% 1.12% 7.36% 8.35% -
ROE -42.14% -2.50% 0.25% -6.36% 1.03% 5.76% 8.21% -
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 335.10 241.71 160.66 166.63 169.56 148.14 178.02 11.11%
EPS -52.68 -2.50 0.41 -10.56 1.90 10.71 14.86 -
DPS 0.00 0.24 0.00 0.00 0.00 3.61 3.60 -
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 31.37 22.60 15.03 15.57 15.59 13.76 16.57 11.21%
EPS -4.93 -0.23 0.04 -0.99 0.17 0.99 1.38 -
DPS 0.00 0.02 0.00 0.00 0.00 0.34 0.34 -
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 0.11 0.21 0.63 0.85 0.72 1.52 1.10 -31.85%
P/EPS -0.72 -20.02 249.39 -13.36 64.28 21.01 13.12 -
EY -138.63 -4.99 0.40 -7.49 1.56 4.76 7.62 -
DY 0.00 0.48 0.00 0.00 0.00 1.60 1.85 -
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 0.12 0.17 0.61 0.84 0.67 1.44 1.09 -30.75%
P/EPS -0.76 -16.02 239.61 -13.26 60.07 19.89 13.06 -
EY -131.70 -6.24 0.42 -7.54 1.66 5.03 7.66 -
DY 0.00 0.60 0.00 0.00 0.00 1.69 1.86 -
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