[YNHPROP] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 88.79%
YoY- -15.81%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 27,550 91,163 215,421 62,572 32,816 119,278 84,948 -52.76%
PBT 11,892 10,727 15,559 11,240 6,242 9,518 4,930 79.76%
Tax -3,315 -10,677 1,446 -5,495 -3,199 677 1,265 -
NP 8,577 50 17,005 5,745 3,043 10,195 6,195 24.19%
-
NP to SH 8,577 50 17,005 5,745 3,043 10,195 6,195 24.19%
-
Tax Rate 27.88% 99.53% -9.29% 48.89% 51.25% -7.11% -25.66% -
Total Cost 18,973 91,113 198,416 56,827 29,773 109,083 78,753 -61.24%
-
Net Worth 264,291 82,857 -498,315 -506,057 -509,236 -591,766 -590,395 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 264,291 82,857 -498,315 -506,057 -509,236 -591,766 -590,395 -
NOSH 249,331 71,428 207,631 207,400 207,006 207,637 207,885 12.87%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 31.13% 0.05% 7.89% 9.18% 9.27% 8.55% 7.29% -
ROE 3.25% 0.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.05 127.63 103.75 30.17 15.85 57.45 40.86 -58.14%
EPS 3.44 0.07 8.19 2.77 1.47 4.91 2.98 10.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.16 -2.40 -2.44 -2.46 -2.85 -2.84 -
Adjusted Per Share Value based on latest NOSH - 207,846
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.37 24.38 57.60 16.73 8.77 31.89 22.71 -52.74%
EPS 2.29 0.01 4.55 1.54 0.81 2.73 1.66 23.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7067 0.2216 -1.3325 -1.3532 -1.3617 -1.5824 -1.5787 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 1.57 1.09 0.20 0.20 0.20 0.00 0.00 -
P/RPS 14.21 0.85 0.19 0.66 1.26 0.00 0.00 -
P/EPS 45.64 1,557.14 2.44 7.22 13.61 0.00 0.00 -
EY 2.19 0.06 40.95 13.85 7.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.94 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 20/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.26 1.30 0.20 0.20 0.20 0.20 0.00 -
P/RPS 11.40 1.02 0.19 0.66 1.26 0.00 0.00 -
P/EPS 36.63 1,857.14 2.44 7.22 13.61 -29.43 0.00 -
EY 2.73 0.05 40.95 13.85 7.35 -3.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.12 0.00 0.00 0.00 0.00 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