[YTLE] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 40.36%
YoY- -12.37%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 31,634 28,478 27,976 25,593 24,572 24,368 24,588 18.27%
PBT 7,517 7,194 7,348 6,476 6,632 7,522 7,328 1.71%
Tax -3,426 -2,580 -2,540 -1,962 -2,309 -2,534 -2,724 16.50%
NP 4,090 4,614 4,808 4,514 4,322 4,988 4,604 -7.58%
-
NP to SH 5,094 5,200 5,084 5,051 3,598 4,118 3,648 24.90%
-
Tax Rate 45.58% 35.86% 34.57% 30.30% 34.82% 33.69% 37.17% -
Total Cost 27,544 23,864 23,168 21,079 20,249 19,380 19,984 23.82%
-
Net Worth 163,757 164,210 169,466 163,165 161,939 164,719 156,342 3.13%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 163,757 164,210 169,466 163,165 161,939 164,719 156,342 3.13%
NOSH 1,364,642 1,368,421 1,412,222 1,359,714 1,349,499 1,372,666 1,302,857 3.13%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.93% 16.20% 17.19% 17.64% 17.59% 20.47% 18.72% -
ROE 3.11% 3.17% 3.00% 3.10% 2.22% 2.50% 2.33% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.32 2.08 1.98 1.88 1.82 1.78 1.89 14.62%
EPS 0.37 0.38 0.36 0.37 0.27 0.30 0.28 20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 1,373,333
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.36 2.12 2.08 1.91 1.83 1.82 1.83 18.46%
EPS 0.38 0.39 0.38 0.38 0.27 0.31 0.27 25.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.1223 0.1262 0.1215 0.1206 0.1227 0.1164 3.17%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.44 0.56 0.51 0.57 0.68 0.17 0.14 -
P/RPS 18.98 26.91 25.74 30.28 37.35 9.58 7.42 86.93%
P/EPS 117.86 147.37 141.67 153.44 255.00 56.67 50.00 77.02%
EY 0.85 0.68 0.71 0.65 0.39 1.76 2.00 -43.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 4.67 4.25 4.75 5.67 1.42 1.17 114.13%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 22/02/08 22/11/07 23/08/07 24/05/07 08/02/07 23/11/06 -
Price 0.45 0.50 0.56 0.54 0.57 0.35 0.16 -
P/RPS 19.41 24.03 28.27 28.69 31.30 19.72 8.48 73.59%
P/EPS 120.54 131.58 155.56 145.37 213.75 116.67 57.14 64.41%
EY 0.83 0.76 0.64 0.69 0.47 0.86 1.75 -39.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 4.17 4.67 4.50 4.75 2.92 1.33 99.45%

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