[YTLE] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
08-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 12.88%
YoY- -43.93%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 27,976 25,593 24,572 24,368 24,588 30,678 31,925 -8.41%
PBT 7,348 6,476 6,632 7,522 7,328 8,911 10,437 -20.84%
Tax -2,540 -1,962 -2,309 -2,534 -2,724 -2,235 -3,858 -24.30%
NP 4,808 4,514 4,322 4,988 4,604 6,676 6,578 -18.84%
-
NP to SH 5,084 5,051 3,598 4,118 3,648 5,764 5,718 -7.52%
-
Tax Rate 34.57% 30.30% 34.82% 33.69% 37.17% 25.08% 36.96% -
Total Cost 23,168 21,079 20,249 19,380 19,984 24,002 25,346 -5.80%
-
Net Worth 169,466 163,165 161,939 164,719 156,342 160,542 168,343 0.44%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 169,466 163,165 161,939 164,719 156,342 160,542 168,343 0.44%
NOSH 1,412,222 1,359,714 1,349,499 1,372,666 1,302,857 1,337,857 1,340,312 3.54%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.19% 17.64% 17.59% 20.47% 18.72% 21.76% 20.61% -
ROE 3.00% 3.10% 2.22% 2.50% 2.33% 3.59% 3.40% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.98 1.88 1.82 1.78 1.89 2.29 2.38 -11.53%
EPS 0.36 0.37 0.27 0.30 0.28 0.43 0.43 -11.16%
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 0.1256 -2.99%
Adjusted Per Share Value based on latest NOSH - 1,433,750
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.08 1.91 1.83 1.82 1.83 2.29 2.38 -8.58%
EPS 0.38 0.38 0.27 0.31 0.27 0.43 0.43 -7.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1262 0.1215 0.1206 0.1227 0.1164 0.1196 0.1254 0.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.51 0.57 0.68 0.17 0.14 0.15 0.19 -
P/RPS 25.74 30.28 37.35 9.58 7.42 6.54 7.98 118.15%
P/EPS 141.67 153.44 255.00 56.67 50.00 34.82 44.53 116.16%
EY 0.71 0.65 0.39 1.76 2.00 2.87 2.25 -53.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 4.75 5.67 1.42 1.17 1.25 1.51 99.22%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 08/02/07 23/11/06 24/08/06 18/05/06 -
Price 0.56 0.54 0.57 0.35 0.16 0.15 0.16 -
P/RPS 28.27 28.69 31.30 19.72 8.48 6.54 6.72 160.37%
P/EPS 155.56 145.37 213.75 116.67 57.14 34.82 37.50 157.94%
EY 0.64 0.69 0.47 0.86 1.75 2.87 2.67 -61.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 4.50 4.75 2.92 1.33 1.25 1.27 138.04%

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