[YLI] YoY Annualized Quarter Result on 30-Jun-2001 [#1]

Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- 10.14%
YoY- 28.96%
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 62,872 144,272 100,928 94,160 71,640 0 -100.00%
PBT 12,360 45,748 29,856 25,804 18,472 0 -100.00%
Tax -1,616 -11,868 -8,864 -7,760 -4,480 0 -100.00%
NP 10,744 33,880 20,992 18,044 13,992 0 -100.00%
-
NP to SH 10,744 33,880 20,992 18,044 13,992 0 -100.00%
-
Tax Rate 13.07% 25.94% 29.69% 30.07% 24.25% - -
Total Cost 52,128 110,392 79,936 76,116 57,648 0 -100.00%
-
Net Worth 163,708 143,484 114,897 95,000 79,056 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 163,708 143,484 114,897 95,000 79,056 0 -100.00%
NOSH 98,029 63,208 62,106 61,290 30,523 29,996 -1.23%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 17.09% 23.48% 20.80% 19.16% 19.53% 0.00% -
ROE 6.56% 23.61% 18.27% 18.99% 17.70% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 64.14 228.25 162.51 153.63 234.70 0.00 -100.00%
EPS 10.96 53.60 33.80 29.44 45.84 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 2.27 1.85 1.55 2.59 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 61,290
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 61.07 140.14 98.04 91.46 69.59 0.00 -100.00%
EPS 10.44 32.91 20.39 17.53 13.59 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5902 1.3937 1.116 0.9228 0.7679 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.80 5.65 3.88 2.49 3.00 0.00 -
P/RPS 5.92 2.48 2.39 1.62 1.28 0.00 -100.00%
P/EPS 34.67 10.54 11.48 8.46 6.54 0.00 -100.00%
EY 2.88 9.49 8.71 11.82 15.28 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.49 2.10 1.61 1.16 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 19/08/04 31/07/03 20/08/02 23/08/01 23/08/00 - -
Price 3.66 6.00 3.92 2.90 3.03 0.00 -
P/RPS 5.71 2.63 2.41 1.89 1.29 0.00 -100.00%
P/EPS 33.39 11.19 11.60 9.85 6.61 0.00 -100.00%
EY 2.99 8.93 8.62 10.15 15.13 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.64 2.12 1.87 1.17 0.00 -100.00%

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