[YTLE] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -6.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 33,848 25,945 26,026 24,078 22,244 19,082 12,969 89.45%
PBT 15,808 13,695 13,105 13,286 14,012 9,436 5,477 102.58%
Tax -6,604 -6,076 -5,962 -5,990 -6,192 -4,035 -2,996 69.29%
NP 9,204 7,619 7,142 7,296 7,820 5,401 2,481 139.45%
-
NP to SH 9,204 7,619 7,142 7,296 7,820 5,401 2,481 139.45%
-
Tax Rate 41.78% 44.37% 45.49% 45.09% 44.19% 42.76% 54.70% -
Total Cost 24,644 18,326 18,884 16,782 14,424 13,681 10,488 76.65%
-
Net Worth 151,595 148,576 147,081 144,568 144,265 107,010 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 151,595 148,576 147,081 144,568 144,265 107,010 0 -
NOSH 135,352 135,069 134,937 135,111 134,827 100,953 100,053 22.29%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 27.19% 29.37% 27.44% 30.30% 35.16% 28.30% 19.13% -
ROE 6.07% 5.13% 4.86% 5.05% 5.42% 5.05% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 25.01 19.21 19.29 17.82 16.50 18.90 12.96 54.94%
EPS 6.80 5.64 5.29 5.40 5.80 5.35 2.48 95.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.10 1.09 1.07 1.07 1.06 0.00 -
Adjusted Per Share Value based on latest NOSH - 135,440
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.52 1.93 1.94 1.79 1.66 1.42 0.97 88.87%
EPS 0.69 0.57 0.53 0.54 0.58 0.40 0.18 144.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1129 0.1107 0.1096 0.1077 0.1075 0.0797 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 0.14 0.12 0.11 0.11 0.11 0.00 0.00 -
P/RPS 0.56 0.62 0.57 0.62 0.67 0.00 0.00 -
P/EPS 2.06 2.13 2.08 2.04 1.90 0.00 0.00 -
EY 48.57 47.01 48.12 49.09 52.73 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.11 0.10 0.10 0.10 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 22/05/03 27/02/03 05/12/02 29/08/02 - -
Price 0.13 0.17 0.11 0.11 1.09 0.12 0.00 -
P/RPS 0.52 0.89 0.57 0.62 6.61 0.63 0.00 -
P/EPS 1.91 3.01 2.08 2.04 18.79 2.24 0.00 -
EY 52.31 33.18 48.12 49.09 5.32 44.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.15 0.10 0.10 1.02 0.11 0.00 -

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