[YTLE] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -40.87%
YoY- 19.22%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 24,588 30,678 31,925 33,936 43,488 30,639 30,148 -12.69%
PBT 7,328 8,911 10,437 12,624 19,612 10,442 9,626 -16.61%
Tax -2,724 -2,235 -3,858 -4,432 -6,320 -5,310 -4,988 -33.16%
NP 4,604 6,676 6,578 8,192 13,292 5,132 4,638 -0.48%
-
NP to SH 3,648 5,764 5,718 7,344 12,420 5,132 4,638 -14.77%
-
Tax Rate 37.17% 25.08% 36.96% 35.11% 32.23% 50.85% 51.82% -
Total Cost 19,984 24,002 25,346 25,744 30,196 25,507 25,509 -15.00%
-
Net Worth 156,342 160,542 168,343 172,311 161,999 158,236 160,569 -1.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 156,342 160,542 168,343 172,311 161,999 158,236 160,569 -1.76%
NOSH 1,302,857 1,337,857 1,340,312 1,359,999 1,349,999 1,333,076 1,338,076 -1.76%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 18.72% 21.76% 20.61% 24.14% 30.56% 16.75% 15.39% -
ROE 2.33% 3.59% 3.40% 4.26% 7.67% 3.24% 2.89% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.89 2.29 2.38 2.50 3.22 2.30 2.25 -10.96%
EPS 0.28 0.43 0.43 0.54 0.92 0.38 0.35 -13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.1256 0.1267 0.12 0.1187 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 1,417,500
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.83 2.29 2.38 2.53 3.24 2.28 2.25 -12.85%
EPS 0.27 0.43 0.43 0.55 0.93 0.38 0.35 -15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1164 0.1196 0.1254 0.1283 0.1207 0.1179 0.1196 -1.79%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.14 0.15 0.19 0.14 0.14 0.15 0.16 -
P/RPS 7.42 6.54 7.98 5.61 4.35 6.53 7.10 2.97%
P/EPS 50.00 34.82 44.53 25.93 15.22 38.96 46.15 5.48%
EY 2.00 2.87 2.25 3.86 6.57 2.57 2.17 -5.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.25 1.51 1.10 1.17 1.26 1.33 -8.18%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 -
Price 0.16 0.15 0.16 0.16 0.14 0.14 0.14 -
P/RPS 8.48 6.54 6.72 6.41 4.35 6.09 6.21 23.06%
P/EPS 57.14 34.82 37.50 29.63 15.22 36.37 40.38 26.01%
EY 1.75 2.87 2.67 3.38 6.57 2.75 2.48 -20.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.25 1.27 1.26 1.17 1.18 1.17 8.91%

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