[YTLE] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -24.7%
YoY- -35.49%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 33,936 43,488 30,639 30,148 30,536 30,648 31,853 4.30%
PBT 12,624 19,612 10,442 9,626 11,212 12,268 12,520 0.55%
Tax -4,432 -6,320 -5,310 -4,988 -5,052 -5,592 -5,932 -17.61%
NP 8,192 13,292 5,132 4,638 6,160 6,676 6,588 15.58%
-
NP to SH 7,344 12,420 5,132 4,638 6,160 6,676 6,588 7.48%
-
Tax Rate 35.11% 32.23% 50.85% 51.82% 45.06% 45.58% 47.38% -
Total Cost 25,744 30,196 25,507 25,509 24,376 23,972 25,265 1.25%
-
Net Worth 172,311 161,999 158,236 160,569 160,695 166,899 16,199 381.59%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 172,311 161,999 158,236 160,569 160,695 166,899 16,199 381.59%
NOSH 1,359,999 1,349,999 1,333,076 1,338,076 1,339,130 1,390,833 1,350,000 0.49%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 24.14% 30.56% 16.75% 15.39% 20.17% 21.78% 20.68% -
ROE 4.26% 7.67% 3.24% 2.89% 3.83% 4.00% 40.67% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.50 3.22 2.30 2.25 2.28 2.20 23.59 -77.51%
EPS 0.54 0.92 0.38 0.35 0.46 0.48 0.49 6.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1267 0.12 0.1187 0.12 0.12 0.12 0.12 3.67%
Adjusted Per Share Value based on latest NOSH - 1,330,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.53 3.24 2.28 2.25 2.27 2.28 2.37 4.43%
EPS 0.55 0.93 0.38 0.35 0.46 0.50 0.49 7.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1283 0.1207 0.1179 0.1196 0.1197 0.1243 0.0121 380.57%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.14 0.14 0.15 0.16 0.19 0.17 0.22 -
P/RPS 5.61 4.35 6.53 7.10 8.33 7.71 0.93 230.29%
P/EPS 25.93 15.22 38.96 46.15 41.30 35.42 4.51 219.91%
EY 3.86 6.57 2.57 2.17 2.42 2.82 22.18 -68.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 1.26 1.33 1.58 1.42 1.83 -28.70%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 -
Price 0.16 0.14 0.14 0.14 0.17 0.22 0.19 -
P/RPS 6.41 4.35 6.09 6.21 7.46 9.98 0.81 295.62%
P/EPS 29.63 15.22 36.37 40.38 36.96 45.83 3.89 285.69%
EY 3.38 6.57 2.75 2.48 2.71 2.18 25.68 -74.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.17 1.18 1.17 1.42 1.83 1.58 -13.96%

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