[YNHPROP] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 19.39%
YoY- -56.94%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 91,163 287,228 125,144 131,264 119,278 113,264 107,638 -10.45%
PBT 10,727 20,745 22,480 24,968 9,518 6,573 1,494 270.84%
Tax -10,677 1,928 -10,990 -12,796 677 1,686 12,154 -
NP 50 22,673 11,490 12,172 10,195 8,260 13,648 -97.59%
-
NP to SH 50 22,673 11,490 12,172 10,195 8,260 13,648 -97.59%
-
Tax Rate 99.53% -9.29% 48.89% 51.25% -7.11% -25.65% -813.52% -
Total Cost 91,113 264,554 113,654 119,092 109,083 105,004 93,990 -2.04%
-
Net Worth 82,857 -498,315 -506,057 -509,236 -591,766 -590,395 -589,062 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 82,857 -498,315 -506,057 -509,236 -591,766 -590,395 -589,062 -
NOSH 71,428 207,631 207,400 207,006 207,637 207,885 207,416 -50.77%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.05% 7.89% 9.18% 9.27% 8.55% 7.29% 12.68% -
ROE 0.06% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 127.63 138.34 60.34 63.41 57.45 54.48 51.89 81.91%
EPS 0.07 10.92 5.54 5.88 4.91 3.97 6.58 -95.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 -2.40 -2.44 -2.46 -2.85 -2.84 -2.84 -
Adjusted Per Share Value based on latest NOSH - 207,006
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 24.38 76.80 33.46 35.10 31.89 30.29 28.78 -10.44%
EPS 0.01 6.06 3.07 3.25 2.73 2.21 3.65 -98.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2216 -1.3325 -1.3532 -1.3617 -1.5824 -1.5787 -1.5751 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 1.09 0.20 0.20 0.20 0.00 0.00 0.00 -
P/RPS 0.85 0.14 0.33 0.32 0.00 0.00 0.00 -
P/EPS 1,557.14 1.83 3.61 3.40 0.00 0.00 0.00 -
EY 0.06 54.60 27.70 29.40 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.30 0.20 0.20 0.20 0.20 0.00 0.00 -
P/RPS 1.02 0.14 0.33 0.32 0.00 0.00 0.00 -
P/EPS 1,857.14 1.83 3.61 3.40 -29.43 0.00 0.00 -
EY 0.05 54.60 27.70 29.40 -3.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.00 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