[YINSON] QoQ Annualized Quarter Result on 30-Apr-2002 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- -215.53%
YoY- -206.79%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 31/10/01 CAGR
Revenue 153,366 149,312 144,516 127,620 137,336 137,336 102,918 37.51%
PBT 1,453 757 722 -376 1,345 1,345 810 59.47%
Tax -753 -434 -572 376 -746 -746 -407 63.45%
NP 700 322 150 0 599 599 403 55.42%
-
NP to SH 700 322 150 -692 599 599 403 55.42%
-
Tax Rate 51.82% 57.33% 79.22% - 55.46% 55.46% 50.25% -
Total Cost 152,666 148,989 144,366 127,620 136,737 136,737 102,515 37.44%
-
Net Worth 37,966 19,789 37,499 37,582 37,561 0 37,336 1.34%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 31/10/01 CAGR
Div - - - - - 296 - -
Div Payout % - - - - - 49.50% - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 31/10/01 CAGR
Net Worth 37,966 19,789 37,499 37,582 37,561 0 37,336 1.34%
NOSH 19,774 19,789 19,736 19,885 19,768 19,768 19,754 0.08%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 31/10/01 CAGR
NP Margin 0.46% 0.22% 0.10% 0.00% 0.44% 0.44% 0.39% -
ROE 1.84% 1.63% 0.40% -1.84% 1.59% 0.00% 1.08% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 31/10/01 CAGR
RPS 775.59 754.50 732.21 641.79 694.70 694.70 520.97 37.41%
EPS 3.54 1.63 0.76 -3.48 3.03 3.03 2.04 55.30%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.92 1.00 1.90 1.89 1.90 0.00 1.89 1.26%
Adjusted Per Share Value based on latest NOSH - 19,885
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 31/10/01 CAGR
RPS 4.78 4.66 4.51 3.98 4.28 4.28 3.21 37.43%
EPS 0.02 0.01 0.00 -0.02 0.02 0.02 0.01 73.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.0118 0.0062 0.0117 0.0117 0.0117 0.00 0.0116 1.37%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 31/10/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 31/10/01 -
Price 1.55 1.54 1.77 2.07 1.80 1.80 1.50 -
P/RPS 0.20 0.20 0.24 0.32 0.26 0.26 0.29 -25.67%
P/EPS 43.79 94.45 232.89 -59.48 59.41 59.41 73.53 -33.89%
EY 2.28 1.06 0.43 -1.68 1.68 1.68 1.36 51.08%
DY 0.00 0.00 0.00 0.00 0.00 0.83 0.00 -
P/NAPS 0.81 1.54 0.93 1.10 0.95 0.00 0.79 2.01%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 31/10/01 CAGR
Date 31/03/03 31/12/02 26/09/02 28/06/02 29/03/02 - 04/01/02 -
Price 1.32 1.47 1.56 1.83 1.80 0.00 1.80 -
P/RPS 0.17 0.19 0.21 0.29 0.26 0.00 0.35 -43.82%
P/EPS 37.29 90.16 205.26 -52.59 59.41 0.00 88.24 -49.73%
EY 2.68 1.11 0.49 -1.90 1.68 0.00 1.13 99.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.47 0.82 0.97 0.95 0.00 0.95 -22.53%

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