[YNHPROP] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -103.44%
YoY- 98.31%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 36,974 21,318 29,756 28,026 32,736 68,698 0 -100.00%
PBT 19,184 11,210 4,998 1,640 -9,222 -6,926 0 -100.00%
Tax -5,627 -1,710 -2,296 -1,883 9,222 6,926 0 -100.00%
NP 13,557 9,500 2,702 -243 0 0 0 -100.00%
-
NP to SH 13,557 9,500 2,702 -243 -14,417 -13,125 0 -100.00%
-
Tax Rate 29.33% 15.25% 45.94% 114.82% - - - -
Total Cost 23,417 11,818 27,054 28,269 32,736 68,698 0 -100.00%
-
Net Worth 377,325 243,825 -507,144 -575,099 -245,130 2,076 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 377,325 243,825 -507,144 -575,099 -245,130 2,076 0 -100.00%
NOSH 333,916 230,024 207,846 202,500 207,737 207,674 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 36.67% 44.56% 9.08% -0.87% 0.00% 0.00% 0.00% -
ROE 3.59% 3.90% 0.00% 0.00% 0.00% -632.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 11.07 9.27 14.32 13.84 15.76 33.08 0.00 -100.00%
EPS 4.06 4.13 1.30 -0.12 -6.94 -6.32 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.06 -2.44 -2.84 -1.18 0.01 0.24 -1.63%
Adjusted Per Share Value based on latest NOSH - 202,500
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 9.89 5.70 7.96 7.49 8.75 18.37 0.00 -100.00%
EPS 3.63 2.54 0.72 -0.06 -3.86 -3.51 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0089 0.652 -1.3561 -1.5378 -0.6555 0.0056 0.24 -1.51%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 1.29 1.27 0.20 0.00 0.00 0.00 0.00 -
P/RPS 11.65 13.70 1.40 0.00 0.00 0.00 0.00 -100.00%
P/EPS 31.77 30.75 15.38 0.00 0.00 0.00 0.00 -100.00%
EY 3.15 3.25 6.50 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.20 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 01/08/05 19/08/04 29/08/03 30/08/02 29/08/01 30/08/00 - -
Price 1.30 1.24 0.20 0.00 0.00 0.00 0.00 -
P/RPS 11.74 13.38 1.40 0.00 0.00 0.00 0.00 -100.00%
P/EPS 32.02 30.02 15.38 0.00 0.00 0.00 0.00 -100.00%
EY 3.12 3.33 6.50 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.17 0.00 0.00 0.00 0.00 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