[YTLE] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 20.8%
YoY- 17.7%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 31,853 32,069 32,676 33,848 25,945 26,026 24,078 20.52%
PBT 12,520 13,016 14,652 15,808 13,695 13,105 13,286 -3.88%
Tax -5,932 -5,825 -6,478 -6,604 -6,076 -5,962 -5,990 -0.64%
NP 6,588 7,190 8,174 9,204 7,619 7,142 7,296 -6.58%
-
NP to SH 6,588 7,190 8,174 9,204 7,619 7,142 7,296 -6.58%
-
Tax Rate 47.38% 44.75% 44.21% 41.78% 44.37% 45.49% 45.09% -
Total Cost 25,265 24,878 24,502 24,644 18,326 18,884 16,782 31.38%
-
Net Worth 16,199 154,085 152,419 151,595 148,576 147,081 144,568 -76.78%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 16,199 154,085 152,419 151,595 148,576 147,081 144,568 -76.78%
NOSH 1,350,000 135,162 134,884 135,352 135,069 134,937 135,111 364.55%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 20.68% 22.42% 25.02% 27.19% 29.37% 27.44% 30.30% -
ROE 40.67% 4.67% 5.36% 6.07% 5.13% 4.86% 5.05% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.59 23.73 24.23 25.01 19.21 19.29 17.82 20.58%
EPS 0.49 5.32 6.06 6.80 5.64 5.29 5.40 -79.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 1.14 1.13 1.12 1.10 1.09 1.07 -76.77%
Adjusted Per Share Value based on latest NOSH - 135,352
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.37 2.39 2.43 2.52 1.93 1.94 1.79 20.59%
EPS 0.49 0.54 0.61 0.69 0.57 0.53 0.54 -6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.1148 0.1135 0.1129 0.1107 0.1096 0.1077 -76.74%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.22 0.17 0.14 0.14 0.12 0.11 0.11 -
P/RPS 0.93 0.72 0.58 0.56 0.62 0.57 0.62 31.06%
P/EPS 4.51 3.20 2.31 2.06 2.13 2.08 2.04 69.78%
EY 22.18 31.29 43.29 48.57 47.01 48.12 49.09 -41.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 0.15 0.12 0.13 0.11 0.10 0.10 595.67%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 -
Price 0.19 0.21 0.13 0.13 0.17 0.11 0.11 -
P/RPS 0.81 0.89 0.54 0.52 0.89 0.57 0.62 19.52%
P/EPS 3.89 3.95 2.15 1.91 3.01 2.08 2.04 53.83%
EY 25.68 25.33 46.62 52.31 33.18 48.12 49.09 -35.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.18 0.12 0.12 0.15 0.10 0.10 530.71%

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