[YFG] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[YFG] YFG BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -26.88%
YoY- -46.49%
Quarter Report
Latest QR
Upcoming QR
YFG's Result
YFG'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 CAGR
Revenue 75,089 94,133 141,590 231,846 221,347 76,554 -0.38%
PBT -33,609 -30,342 -394 10,454 20,466 9,021 -
Tax -765 157 -5,369 -2,446 -5,500 -3,702 -27.03%
NP -34,374 -30,185 -5,763 8,008 14,966 5,319 -
-
NP to SH -34,637 -30,428 -5,763 8,008 14,966 5,319 -
-
Tax Rate - - - 23.40% 26.87% 41.04% -
Total Cost 109,463 124,318 147,353 223,838 206,381 71,235 8.96%
-
Net Worth 23,295 59,402 90,438 65,384 80,010 45,632 -12.57%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 23,295 59,402 90,438 65,384 80,010 45,632 -12.57%
NOSH 406,551 404,649 405,189 65,384 45,208 30,096 68.26%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -45.78% -32.07% -4.07% 3.45% 6.76% 6.95% -
ROE -148.69% -51.22% -6.37% 12.25% 18.70% 11.66% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 18.47 23.26 34.94 354.59 489.61 254.36 -40.79%
EPS -8.52 -7.52 -1.42 12.25 33.10 17.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.1468 0.2232 1.00 1.7698 1.5162 -48.04%
Adjusted Per Share Value based on latest NOSH - 65,384
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 12.33 15.46 23.25 38.07 36.34 12.57 -0.38%
EPS -5.69 -5.00 -0.95 1.31 2.46 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0382 0.0975 0.1485 0.1074 0.1314 0.0749 -12.59%
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 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.12 0.15 0.37 0.76 0.43 0.47 -
P/RPS 0.65 0.64 1.06 0.21 0.09 0.18 29.26%
P/EPS -1.41 -1.99 -26.01 6.21 1.30 2.66 -
EY -71.00 -50.13 -3.84 16.12 76.99 37.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.02 1.66 0.76 0.24 0.31 46.44%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/07 27/02/06 28/02/05 25/02/04 27/02/03 - -
Price 0.17 0.17 0.28 0.96 0.46 0.00 -
P/RPS 0.92 0.73 0.80 0.27 0.09 0.00 -
P/EPS -2.00 -2.26 -19.69 7.84 1.39 0.00 -
EY -50.12 -44.23 -5.08 12.76 71.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 1.16 1.25 0.96 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