[YINSON] QoQ Quarter Result on 31-Oct-2002 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -33.06%
YoY- 219.23%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 48,465 37,680 41,382 39,726 40,353 31,905 34,418 25.70%
PBT 693 11 885 207 455 -94 535 18.88%
Tax -235 -176 -373 -41 -207 94 -339 -21.72%
NP 458 -165 512 166 248 0 196 76.36%
-
NP to SH 458 -165 512 166 248 -173 196 76.36%
-
Tax Rate 33.91% 1,600.00% 42.15% 19.81% 45.49% - 63.36% -
Total Cost 48,007 37,845 40,870 39,560 40,105 31,905 34,222 25.39%
-
Net Worth 38,067 37,572 37,955 19,482 37,695 37,582 37,616 0.79%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 38,067 37,572 37,955 19,482 37,695 37,582 37,616 0.79%
NOSH 19,826 19,879 19,768 19,482 19,840 19,885 19,797 0.09%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 0.95% -0.44% 1.24% 0.42% 0.61% 0.00% 0.57% -
ROE 1.20% -0.44% 1.35% 0.85% 0.66% -0.46% 0.52% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 244.44 189.54 209.33 203.90 203.39 160.45 173.85 25.58%
EPS 2.31 -0.83 2.59 0.84 1.25 -0.87 0.99 76.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.89 1.92 1.00 1.90 1.89 1.90 0.70%
Adjusted Per Share Value based on latest NOSH - 19,482
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 1.51 1.17 1.29 1.24 1.26 0.99 1.07 25.89%
EPS 0.01 -0.01 0.02 0.01 0.01 -0.01 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0119 0.0117 0.0118 0.0061 0.0118 0.0117 0.0117 1.13%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.73 1.35 1.55 1.54 1.77 2.07 1.80 -
P/RPS 0.71 0.71 0.74 0.76 0.87 1.29 1.04 -22.52%
P/EPS 74.89 -162.65 59.85 180.74 141.60 -237.93 181.82 -44.73%
EY 1.34 -0.61 1.67 0.55 0.71 -0.42 0.55 81.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.71 0.81 1.54 0.93 1.10 0.95 -3.54%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 26/06/03 31/03/03 31/12/02 26/09/02 28/06/02 29/03/02 -
Price 1.65 1.43 1.32 1.47 1.56 1.83 1.80 -
P/RPS 0.68 0.75 0.63 0.72 0.77 1.14 1.04 -24.72%
P/EPS 71.43 -172.29 50.97 172.53 124.80 -210.34 181.82 -46.45%
EY 1.40 -0.58 1.96 0.58 0.80 -0.48 0.55 86.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.69 1.47 0.82 0.97 0.95 -6.43%

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