[YINSON] YoY 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- -72.49%
YoY- -82.37%
View:
Show?
Quarter Result
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Revenue 92,965 53,405 39,726 40,726 32,700 23,474 0 -100.00%
PBT 2,124 782 207 193 520 155 0 -100.00%
Tax -605 -319 -41 -141 -225 -43 0 -100.00%
NP 1,519 463 166 52 295 112 0 -100.00%
-
NP to SH 1,519 463 166 52 295 112 0 -100.00%
-
Tax Rate 28.48% 40.79% 19.81% 73.06% 43.27% 27.74% - -
Total Cost 91,446 52,942 39,560 40,674 32,405 23,362 0 -100.00%
-
Net Worth 52,836 38,187 19,482 37,799 37,419 35,093 0 -100.00%
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Net Worth 52,836 38,187 19,482 37,799 37,419 35,093 0 -100.00%
NOSH 43,775 19,786 19,482 20,000 19,798 18,666 0 -100.00%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
NP Margin 1.63% 0.87% 0.42% 0.13% 0.90% 0.48% 0.00% -
ROE 2.87% 1.21% 0.85% 0.14% 0.79% 0.32% 0.00% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 212.37 269.91 203.90 203.63 165.16 125.75 0.00 -100.00%
EPS 3.47 2.34 0.84 0.26 1.49 0.60 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.207 1.93 1.00 1.89 1.89 1.88 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 20,000
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 2.90 1.67 1.24 1.27 1.02 0.73 0.00 -100.00%
EPS 0.05 0.01 0.01 0.00 0.01 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.0119 0.0061 0.0118 0.0117 0.011 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - - -
Price 1.27 1.12 1.54 1.50 1.70 0.00 0.00 -
P/RPS 0.60 0.41 0.76 0.74 1.03 0.00 0.00 -100.00%
P/EPS 36.60 47.86 180.74 576.92 114.09 0.00 0.00 -100.00%
EY 2.73 2.09 0.55 0.17 0.88 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.58 1.54 0.79 0.90 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 30/12/04 31/12/03 31/12/02 04/01/02 22/12/00 29/12/99 - -
Price 1.35 1.22 1.47 1.80 1.88 0.00 0.00 -
P/RPS 0.64 0.45 0.72 0.88 1.14 0.00 0.00 -100.00%
P/EPS 38.90 52.14 172.53 692.31 126.17 0.00 0.00 -100.00%
EY 2.57 1.92 0.58 0.14 0.79 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.63 1.47 0.95 0.99 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