[YINSON] QoQ Cumulative Quarter Result on 31-Jul-2008 [#2]

Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 330.94%
YoY- 41.91%
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 111,959 635,998 552,165 377,346 146,428 483,255 323,333 -50.72%
PBT 681 17,423 15,216 11,375 2,861 18,571 10,799 -84.18%
Tax -227 -4,617 -3,420 -2,144 -780 -4,906 -2,294 -78.63%
NP 454 12,806 11,796 9,231 2,081 13,665 8,505 -85.84%
-
NP to SH 617 12,811 11,783 9,261 2,149 13,000 8,445 -82.55%
-
Tax Rate 33.33% 26.50% 22.48% 18.85% 27.26% 26.42% 21.24% -
Total Cost 111,505 623,192 540,369 368,115 144,347 469,590 314,828 -49.97%
-
Net Worth 100,091 100,001 98,648 97,267 90,340 87,188 82,555 13.71%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - 1,689 - -
Div Payout % - - - - - 13.00% - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 100,091 100,001 98,648 97,267 90,340 87,188 82,555 13.71%
NOSH 68,555 68,494 68,505 68,498 68,439 67,588 67,668 0.87%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 0.41% 2.01% 2.14% 2.45% 1.42% 2.83% 2.63% -
ROE 0.62% 12.81% 11.94% 9.52% 2.38% 14.91% 10.23% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 163.31 928.54 806.01 550.88 213.95 715.00 477.82 -51.14%
EPS 0.90 18.73 17.20 13.52 3.14 19.22 12.48 -82.70%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.46 1.46 1.44 1.42 1.32 1.29 1.22 12.73%
Adjusted Per Share Value based on latest NOSH - 68,506
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 3.52 19.97 17.34 11.85 4.60 15.17 10.15 -50.67%
EPS 0.02 0.40 0.37 0.29 0.07 0.41 0.27 -82.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.0314 0.0314 0.031 0.0305 0.0284 0.0274 0.0259 13.71%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.50 0.50 0.54 0.63 0.65 0.75 0.78 -
P/RPS 0.31 0.05 0.07 0.11 0.30 0.10 0.16 55.47%
P/EPS 55.56 2.67 3.14 4.66 20.70 3.90 6.25 329.70%
EY 1.80 37.41 31.85 21.46 4.83 25.65 16.00 -76.72%
DY 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.34 0.34 0.38 0.44 0.49 0.58 0.64 -34.43%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 26/06/09 30/03/09 24/12/08 29/09/08 30/06/08 28/03/08 27/12/07 -
Price 0.56 0.53 0.51 0.64 0.61 0.63 0.72 -
P/RPS 0.34 0.06 0.06 0.12 0.29 0.09 0.15 72.64%
P/EPS 62.22 2.83 2.97 4.73 19.43 3.28 5.77 388.80%
EY 1.61 35.29 33.73 21.13 5.15 30.53 17.33 -79.51%
DY 0.00 0.00 0.00 0.00 0.00 3.97 0.00 -
P/NAPS 0.38 0.36 0.35 0.45 0.46 0.49 0.59 -25.44%

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