[YINSON] QoQ Annualized Quarter Result on 31-Oct-2001 [#3]

Announcement Date
04-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2001
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- -42.59%
YoY- -32.08%
View:
Show?
Annualized Quarter Result
30/04/02 31/01/02 21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 127,620 137,336 137,336 102,918 124,384 116,748 120,924 4.42%
PBT -376 1,345 1,345 810 1,234 1,228 666 -
Tax 376 -746 -746 -407 -532 -580 -435 -
NP 0 599 599 403 702 648 231 -
-
NP to SH -692 599 599 403 702 648 231 -
-
Tax Rate - 55.46% 55.46% 50.25% 43.11% 47.23% 65.32% -
Total Cost 127,620 136,737 136,737 102,515 123,682 116,100 120,693 4.58%
-
Net Worth 37,582 37,561 0 37,336 37,071 36,943 36,920 1.43%
Dividend
30/04/02 31/01/02 21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - 296 - - - - -
Div Payout % - - 49.50% - - - - -
Equity
30/04/02 31/01/02 21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 37,582 37,561 0 37,336 37,071 36,943 36,920 1.43%
NOSH 19,885 19,768 19,768 19,754 19,719 19,756 19,743 0.57%
Ratio Analysis
30/04/02 31/01/02 21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 0.00% 0.44% 0.44% 0.39% 0.56% 0.56% 0.19% -
ROE -1.84% 1.59% 0.00% 1.08% 1.89% 1.75% 0.63% -
Per Share
30/04/02 31/01/02 21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 641.79 694.70 694.70 520.97 630.78 590.95 612.47 3.83%
EPS -3.48 3.03 3.03 2.04 3.56 3.28 1.17 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.90 0.00 1.89 1.88 1.87 1.87 0.85%
Adjusted Per Share Value based on latest NOSH - 20,000
30/04/02 31/01/02 21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 3.98 4.28 4.28 3.21 3.88 3.64 3.77 4.45%
EPS -0.02 0.02 0.02 0.01 0.02 0.02 0.01 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.0117 0.0117 0.00 0.0116 0.0116 0.0115 0.0115 1.39%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 30/04/02 31/01/02 21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 2.07 1.80 1.80 1.50 1.58 1.50 1.89 -
P/RPS 0.32 0.26 0.26 0.29 0.25 0.25 0.31 2.58%
P/EPS -59.48 59.41 59.41 73.53 44.38 45.73 161.54 -
EY -1.68 1.68 1.68 1.36 2.25 2.19 0.62 -
DY 0.00 0.00 0.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.95 0.00 0.79 0.84 0.80 1.01 7.10%
Price Multiplier on Announcement Date
30/04/02 31/01/02 21/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 28/06/02 29/03/02 - 04/01/02 27/09/01 24/08/01 29/03/01 -
Price 1.83 1.80 0.00 1.80 1.42 1.50 1.62 -
P/RPS 0.29 0.26 0.00 0.35 0.23 0.25 0.26 9.17%
P/EPS -52.59 59.41 0.00 88.24 39.89 45.73 138.46 -
EY -1.90 1.68 0.00 1.13 2.51 2.19 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 0.00 0.95 0.76 0.80 0.87 9.14%

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