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

Stock
[YFG] YFG BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -15.28%
YoY- -24.08%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG'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 CAGR
Revenue 72,792 111,947 164,740 230,288 206,569 37,042 14.45%
PBT -31,879 -29,285 3,298 14,729 20,863 4,070 -
Tax -730 -3,720 -1,480 -3,777 -6,437 -1,240 -10.04%
NP -32,609 -33,005 1,818 10,952 14,426 2,830 -
-
NP to SH -32,682 -33,311 1,818 10,952 14,426 2,830 -
-
Tax Rate - - 44.88% 25.64% 30.85% 30.47% -
Total Cost 105,401 144,952 162,922 219,336 192,143 34,212 25.22%
-
Net Worth 29,826 63,166 100,156 63,136 77,487 29,907 -0.05%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 29,826 63,166 100,156 63,136 77,487 29,907 -0.05%
NOSH 406,357 407,264 409,803 63,136 45,200 20,345 81.94%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -44.80% -29.48% 1.10% 4.76% 6.98% 7.64% -
ROE -109.57% -52.74% 1.82% 17.35% 18.62% 9.46% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 17.91 27.49 40.20 364.75 457.01 182.07 -37.09%
EPS -8.04 -8.18 0.44 17.35 31.92 13.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0734 0.1551 0.2444 1.00 1.7143 1.47 -45.06%
Adjusted Per Share Value based on latest NOSH - 63,136
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 11.95 18.38 27.05 37.81 33.92 6.08 14.46%
EPS -5.37 -5.47 0.30 1.80 2.37 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.1037 0.1644 0.1037 0.1272 0.0491 -0.04%
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 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.12 0.16 0.40 0.62 0.38 0.00 -
P/RPS 0.67 0.58 1.00 0.17 0.08 0.00 -
P/EPS -1.49 -1.96 90.17 3.57 1.19 0.00 -
EY -67.02 -51.12 1.11 27.98 83.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.03 1.64 0.62 0.22 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/06 30/11/05 30/11/04 20/11/03 27/11/02 - -
Price 0.12 0.15 0.36 0.61 0.44 0.00 -
P/RPS 0.67 0.55 0.90 0.17 0.10 0.00 -
P/EPS -1.49 -1.83 81.15 3.52 1.38 0.00 -
EY -67.02 -54.53 1.23 28.44 72.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.97 1.47 0.61 0.26 0.00 -

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