[YTLE] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -12.03%
YoY- 0.67%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 30,536 30,648 31,853 32,069 32,676 33,848 25,945 11.41%
PBT 11,212 12,268 12,520 13,016 14,652 15,808 13,695 -12.43%
Tax -5,052 -5,592 -5,932 -5,825 -6,478 -6,604 -6,076 -11.52%
NP 6,160 6,676 6,588 7,190 8,174 9,204 7,619 -13.15%
-
NP to SH 6,160 6,676 6,588 7,190 8,174 9,204 7,619 -13.15%
-
Tax Rate 45.06% 45.58% 47.38% 44.75% 44.21% 41.78% 44.37% -
Total Cost 24,376 23,972 25,265 24,878 24,502 24,644 18,326 20.84%
-
Net Worth 160,695 166,899 16,199 154,085 152,419 151,595 148,576 5.34%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 160,695 166,899 16,199 154,085 152,419 151,595 148,576 5.34%
NOSH 1,339,130 1,390,833 1,350,000 135,162 134,884 135,352 135,069 358.30%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.17% 21.78% 20.68% 22.42% 25.02% 27.19% 29.37% -
ROE 3.83% 4.00% 40.67% 4.67% 5.36% 6.07% 5.13% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.28 2.20 23.59 23.73 24.23 25.01 19.21 -75.69%
EPS 0.46 0.48 0.49 5.32 6.06 6.80 5.64 -81.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 1.14 1.13 1.12 1.10 -77.01%
Adjusted Per Share Value based on latest NOSH - 134,536
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.27 2.28 2.37 2.39 2.43 2.52 1.93 11.36%
EPS 0.46 0.50 0.49 0.54 0.61 0.69 0.57 -13.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1197 0.1243 0.0121 0.1148 0.1135 0.1129 0.1107 5.32%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.19 0.17 0.22 0.17 0.14 0.14 0.12 -
P/RPS 8.33 7.71 0.93 0.72 0.58 0.56 0.62 460.72%
P/EPS 41.30 35.42 4.51 3.20 2.31 2.06 2.13 615.28%
EY 2.42 2.82 22.18 31.29 43.29 48.57 47.01 -86.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.42 1.83 0.15 0.12 0.13 0.11 486.14%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 -
Price 0.17 0.22 0.19 0.21 0.13 0.13 0.17 -
P/RPS 7.46 9.98 0.81 0.89 0.54 0.52 0.89 309.98%
P/EPS 36.96 45.83 3.89 3.95 2.15 1.91 3.01 428.21%
EY 2.71 2.18 25.68 25.33 46.62 52.31 33.18 -81.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.83 1.58 0.18 0.12 0.12 0.15 344.46%

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