[YINSON] QoQ Annualized Quarter Result on 31-Jul-2002 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 121.68%
YoY- -78.63%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 CAGR
Revenue 150,720 153,366 149,312 144,516 127,620 137,336 137,336 7.58%
PBT 44 1,453 757 722 -376 1,345 1,345 -93.21%
Tax -704 -753 -434 -572 376 -746 -746 -4.45%
NP -660 700 322 150 0 599 599 -
-
NP to SH -660 700 322 150 -692 599 599 -
-
Tax Rate 1,600.00% 51.82% 57.33% 79.22% - 55.46% 55.46% -
Total Cost 151,380 152,666 148,989 144,366 127,620 136,737 136,737 8.33%
-
Net Worth 37,572 37,966 19,789 37,499 37,582 37,561 0 -
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 CAGR
Div - - - - - - 296 -
Div Payout % - - - - - - 49.50% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 CAGR
Net Worth 37,572 37,966 19,789 37,499 37,582 37,561 0 -
NOSH 19,879 19,774 19,789 19,736 19,885 19,768 19,768 0.44%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 CAGR
NP Margin -0.44% 0.46% 0.22% 0.10% 0.00% 0.44% 0.44% -
ROE -1.76% 1.84% 1.63% 0.40% -1.84% 1.59% 0.00% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 CAGR
RPS 758.17 775.59 754.50 732.21 641.79 694.70 694.70 7.11%
EPS -3.32 3.54 1.63 0.76 -3.48 3.03 3.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.89 1.92 1.00 1.90 1.89 1.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 19,840
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 CAGR
RPS 4.70 4.78 4.66 4.51 3.98 4.28 4.28 7.64%
EPS -0.02 0.02 0.01 0.00 -0.02 0.02 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.0117 0.0118 0.0062 0.0117 0.0117 0.0117 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 -
Price 1.35 1.55 1.54 1.77 2.07 1.80 1.80 -
P/RPS 0.18 0.20 0.20 0.24 0.32 0.26 0.26 -25.11%
P/EPS -40.66 43.79 94.45 232.89 -59.48 59.41 59.41 -
EY -2.46 2.28 1.06 0.43 -1.68 1.68 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
P/NAPS 0.71 0.81 1.54 0.93 1.10 0.95 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 21/01/02 CAGR
Date 26/06/03 31/03/03 31/12/02 26/09/02 28/06/02 29/03/02 - -
Price 1.43 1.32 1.47 1.56 1.83 1.80 0.00 -
P/RPS 0.19 0.17 0.19 0.21 0.29 0.26 0.00 -
P/EPS -43.07 37.29 90.16 205.26 -52.59 59.41 0.00 -
EY -2.32 2.68 1.11 0.49 -1.90 1.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.69 1.47 0.82 0.97 0.95 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