[YTLE] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -8.38%
YoY- -13.53%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 30,148 30,536 30,648 31,853 32,069 32,676 33,848 -7.42%
PBT 9,626 11,212 12,268 12,520 13,016 14,652 15,808 -28.13%
Tax -4,988 -5,052 -5,592 -5,932 -5,825 -6,478 -6,604 -17.04%
NP 4,638 6,160 6,676 6,588 7,190 8,174 9,204 -36.64%
-
NP to SH 4,638 6,160 6,676 6,588 7,190 8,174 9,204 -36.64%
-
Tax Rate 51.82% 45.06% 45.58% 47.38% 44.75% 44.21% 41.78% -
Total Cost 25,509 24,376 23,972 25,265 24,878 24,502 24,644 2.32%
-
Net Worth 160,569 160,695 166,899 16,199 154,085 152,419 151,595 3.90%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 160,569 160,695 166,899 16,199 154,085 152,419 151,595 3.90%
NOSH 1,338,076 1,339,130 1,390,833 1,350,000 135,162 134,884 135,352 359.97%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 15.39% 20.17% 21.78% 20.68% 22.42% 25.02% 27.19% -
ROE 2.89% 3.83% 4.00% 40.67% 4.67% 5.36% 6.07% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.25 2.28 2.20 23.59 23.73 24.23 25.01 -79.89%
EPS 0.35 0.46 0.48 0.49 5.32 6.06 6.80 -86.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 1.14 1.13 1.12 -77.41%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.25 2.27 2.28 2.37 2.39 2.43 2.52 -7.27%
EPS 0.35 0.46 0.50 0.49 0.54 0.61 0.69 -36.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1196 0.1197 0.1243 0.0121 0.1148 0.1135 0.1129 3.91%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.16 0.19 0.17 0.22 0.17 0.14 0.14 -
P/RPS 7.10 8.33 7.71 0.93 0.72 0.58 0.56 442.88%
P/EPS 46.15 41.30 35.42 4.51 3.20 2.31 2.06 693.19%
EY 2.17 2.42 2.82 22.18 31.29 43.29 48.57 -87.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.58 1.42 1.83 0.15 0.12 0.13 370.60%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 -
Price 0.14 0.17 0.22 0.19 0.21 0.13 0.13 -
P/RPS 6.21 7.46 9.98 0.81 0.89 0.54 0.52 421.67%
P/EPS 40.38 36.96 45.83 3.89 3.95 2.15 1.91 663.16%
EY 2.48 2.71 2.18 25.68 25.33 46.62 52.31 -86.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.42 1.83 1.58 0.18 0.12 0.12 355.75%

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