[YINSON] YoY Quarter Result on 31-Jul-2006 [#2]

Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 40.11%
YoY- 23.51%
View:
Show?
Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 108,723 230,918 96,994 111,969 102,875 87,783 48,465 14.40%
PBT 1,740 8,513 3,118 3,605 3,013 3,060 693 16.56%
Tax -623 -1,364 -1,051 -1,020 -920 -899 -235 17.62%
NP 1,117 7,149 2,067 2,585 2,093 2,161 458 16.00%
-
NP to SH 1,278 7,111 2,067 2,585 2,093 2,161 458 18.63%
-
Tax Rate 35.80% 16.02% 33.71% 28.29% 30.53% 29.38% 33.91% -
Total Cost 107,606 223,769 94,927 109,384 100,782 85,622 48,007 14.38%
-
Net Worth 101,146 97,279 80,804 67,472 58,674 51,619 38,067 17.67%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 101,146 97,279 80,804 67,472 58,674 51,619 38,067 17.67%
NOSH 68,342 68,506 44,643 43,813 43,786 43,744 19,826 22.88%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 1.03% 3.10% 2.13% 2.31% 2.03% 2.46% 0.95% -
ROE 1.26% 7.31% 2.56% 3.83% 3.57% 4.19% 1.20% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 159.09 337.07 217.26 255.56 234.95 200.67 244.44 -6.90%
EPS 1.87 10.38 4.63 5.90 4.78 4.94 2.31 -3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.42 1.81 1.54 1.34 1.18 1.92 -4.24%
Adjusted Per Share Value based on latest NOSH - 43,813
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 3.39 7.20 3.02 3.49 3.21 2.74 1.51 14.41%
EPS 0.04 0.22 0.06 0.08 0.07 0.07 0.01 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.0303 0.0252 0.021 0.0183 0.0161 0.0119 17.59%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.62 0.63 1.43 1.08 1.22 1.34 1.73 -
P/RPS 0.39 0.19 0.66 0.42 0.52 0.67 0.71 -9.49%
P/EPS 33.16 6.07 30.89 18.31 25.52 27.13 74.89 -12.68%
EY 3.02 16.48 3.24 5.46 3.92 3.69 1.34 14.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.79 0.70 0.91 1.14 0.90 -11.91%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 28/09/09 29/09/08 02/10/07 22/09/06 23/09/05 24/09/04 30/09/03 -
Price 0.64 0.64 0.88 1.09 1.20 1.27 1.65 -
P/RPS 0.40 0.19 0.41 0.43 0.51 0.63 0.68 -8.45%
P/EPS 34.22 6.17 19.01 18.47 25.10 25.71 71.43 -11.53%
EY 2.92 16.22 5.26 5.41 3.98 3.89 1.40 13.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.49 0.71 0.90 1.08 0.86 -10.90%

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