[YINSON] QoQ Cumulative Quarter Result on 31-Jan-2003 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 189.26%
YoY- 16.86%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 139,550 86,145 37,680 153,366 111,984 72,258 31,905 166.73%
PBT 1,486 704 11 1,453 568 361 -94 -
Tax -730 -411 -176 -753 -326 -286 94 -
NP 756 293 -165 700 242 75 0 -
-
NP to SH 756 293 -165 700 242 75 -173 -
-
Tax Rate 49.13% 58.38% 1,600.00% 51.82% 57.39% 79.22% - -
Total Cost 138,794 85,852 37,845 152,666 111,742 72,183 31,905 165.77%
-
Net Worth 38,195 38,010 37,572 37,966 19,789 37,499 37,582 1.08%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 38,195 38,010 37,572 37,966 19,789 37,499 37,582 1.08%
NOSH 19,790 19,797 19,879 19,774 19,789 19,736 19,885 -0.31%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 0.54% 0.34% -0.44% 0.46% 0.22% 0.10% 0.00% -
ROE 1.98% 0.77% -0.44% 1.84% 1.22% 0.20% -0.46% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 705.13 435.14 189.54 775.59 565.88 366.11 160.45 167.57%
EPS 3.82 1.48 -0.83 3.54 1.22 0.38 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.92 1.89 1.92 1.00 1.90 1.89 1.40%
Adjusted Per Share Value based on latest NOSH - 19,768
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 4.35 2.69 1.17 4.78 3.49 2.25 0.99 167.54%
EPS 0.02 0.01 -0.01 0.02 0.01 0.00 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0119 0.0119 0.0117 0.0118 0.0062 0.0117 0.0117 1.13%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.12 1.73 1.35 1.55 1.54 1.77 2.07 -
P/RPS 0.16 0.40 0.71 0.20 0.27 0.48 1.29 -75.03%
P/EPS 29.32 116.89 -162.65 43.79 125.93 465.79 -237.93 -
EY 3.41 0.86 -0.61 2.28 0.79 0.21 -0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.90 0.71 0.81 1.54 0.93 1.10 -34.65%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/12/03 30/09/03 26/06/03 31/03/03 31/12/02 26/09/02 28/06/02 -
Price 1.22 1.65 1.43 1.32 1.47 1.56 1.83 -
P/RPS 0.17 0.38 0.75 0.17 0.26 0.43 1.14 -71.78%
P/EPS 31.94 111.49 -172.29 37.29 120.21 410.53 -210.34 -
EY 3.13 0.90 -0.58 2.68 0.83 0.24 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.86 0.76 0.69 1.47 0.82 0.97 -24.94%

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