[YINSON] QoQ Annualized Quarter Result on 31-Jan-2001 [#4]

Announcement Date
29-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jan-2001 [#4]
Profit Trend
QoQ- -61.07%
YoY- 16.08%
View:
Show?
Annualized Quarter Result
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Revenue 102,918 124,384 116,748 120,924 123,644 120,066 104,908 -1.26%
PBT 810 1,234 1,228 666 1,057 544 -1,440 -
Tax -407 -532 -580 -435 -464 -246 1,440 -
NP 403 702 648 231 593 298 0 -
-
NP to SH 403 702 648 231 593 298 -1,164 -
-
Tax Rate 50.25% 43.11% 47.23% 65.32% 43.90% 45.22% - -
Total Cost 102,515 123,682 116,100 120,693 123,050 119,768 104,908 -1.52%
-
Net Worth 37,336 37,071 36,943 36,920 37,379 37,150 36,622 1.29%
Dividend
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Net Worth 37,336 37,071 36,943 36,920 37,379 37,150 36,622 1.29%
NOSH 19,754 19,719 19,756 19,743 19,777 19,866 19,795 -0.13%
Ratio Analysis
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
NP Margin 0.39% 0.56% 0.56% 0.19% 0.48% 0.25% 0.00% -
ROE 1.08% 1.89% 1.75% 0.63% 1.59% 0.80% -3.18% -
Per Share
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 520.97 630.78 590.95 612.47 625.17 604.36 529.95 -1.12%
EPS 2.04 3.56 3.28 1.17 3.00 1.50 -5.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.88 1.87 1.87 1.89 1.87 1.85 1.43%
Adjusted Per Share Value based on latest NOSH - 19,814
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 3.23 3.91 3.67 3.80 3.88 3.77 3.29 -1.21%
EPS 0.01 0.02 0.02 0.01 0.02 0.01 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0117 0.0116 0.0116 0.0116 0.0117 0.0117 0.0115 1.15%
Price Multiplier on Financial Quarter End Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 -
Price 1.50 1.58 1.50 1.89 1.70 2.30 2.85 -
P/RPS 0.29 0.25 0.25 0.31 0.27 0.38 0.54 -33.85%
P/EPS 73.53 44.38 45.73 161.54 56.67 153.33 -48.47 -
EY 1.36 2.25 2.19 0.62 1.76 0.65 -2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.80 1.01 0.90 1.23 1.54 -35.83%
Price Multiplier on Announcement Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 04/01/02 27/09/01 24/08/01 29/03/01 22/12/00 27/09/00 28/06/00 -
Price 1.80 1.42 1.50 1.62 1.88 2.00 2.32 -
P/RPS 0.35 0.23 0.25 0.26 0.30 0.33 0.44 -14.11%
P/EPS 88.24 39.89 45.73 138.46 62.67 133.33 -39.46 -
EY 1.13 2.51 2.19 0.72 1.60 0.75 -2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.76 0.80 0.87 0.99 1.07 1.25 -16.67%

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