[YINSON] QoQ Annualized Quarter Result on 30-Apr-2001 [#1]

Announcement Date
24-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
30-Apr-2001 [#1]
Profit Trend
QoQ- 180.52%
YoY- 155.67%
View:
Show?
Annualized Quarter Result
21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 137,336 102,918 124,384 116,748 120,924 123,644 120,066 9.52%
PBT 1,345 810 1,234 1,228 666 1,057 544 84.59%
Tax -746 -407 -532 -580 -435 -464 -246 111.96%
NP 599 403 702 648 231 593 298 60.44%
-
NP to SH 599 403 702 648 231 593 298 60.44%
-
Tax Rate 55.46% 50.25% 43.11% 47.23% 65.32% 43.90% 45.22% -
Total Cost 136,737 102,515 123,682 116,100 120,693 123,050 119,768 9.38%
-
Net Worth 0 37,336 37,071 36,943 36,920 37,379 37,150 -
Dividend
21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div 296 - - - - - - -
Div Payout % 49.50% - - - - - - -
Equity
21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 0 37,336 37,071 36,943 36,920 37,379 37,150 -
NOSH 19,768 19,754 19,719 19,756 19,743 19,777 19,866 -0.33%
Ratio Analysis
21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 0.44% 0.39% 0.56% 0.56% 0.19% 0.48% 0.25% -
ROE 0.00% 1.08% 1.89% 1.75% 0.63% 1.59% 0.80% -
Per Share
21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 694.70 520.97 630.78 590.95 612.47 625.17 604.36 9.89%
EPS 3.03 2.04 3.56 3.28 1.17 3.00 1.50 60.98%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.89 1.88 1.87 1.87 1.89 1.87 -
Adjusted Per Share Value based on latest NOSH - 19,756
21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 4.31 3.23 3.90 3.67 3.80 3.88 3.77 9.48%
EPS 0.02 0.01 0.02 0.02 0.01 0.02 0.01 59.90%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0117 0.0116 0.0116 0.0116 0.0117 0.0117 -
Price Multiplier on Financial Quarter End Date
21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 1.80 1.50 1.58 1.50 1.89 1.70 2.30 -
P/RPS 0.26 0.29 0.25 0.25 0.31 0.27 0.38 -22.66%
P/EPS 59.41 73.53 44.38 45.73 161.54 56.67 153.33 -47.37%
EY 1.68 1.36 2.25 2.19 0.62 1.76 0.65 90.22%
DY 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.79 0.84 0.80 1.01 0.90 1.23 -
Price Multiplier on Announcement Date
21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date - 04/01/02 27/09/01 24/08/01 29/03/01 22/12/00 27/09/00 -
Price 0.00 1.80 1.42 1.50 1.62 1.88 2.00 -
P/RPS 0.00 0.35 0.23 0.25 0.26 0.30 0.33 -
P/EPS 0.00 88.24 39.89 45.73 138.46 62.67 133.33 -
EY 0.00 1.13 2.51 2.19 0.72 1.60 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.95 0.76 0.80 0.87 0.99 1.07 -

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