[YTLE] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 42.23%
YoY- 41.07%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 24,052 16,338 8,462 25,945 19,520 12,039 5,561 165.22%
PBT 9,762 7,326 3,952 13,695 9,829 6,643 3,503 97.90%
Tax -4,369 -3,239 -1,651 -6,076 -4,472 -2,995 -1,548 99.58%
NP 5,393 4,087 2,301 7,619 5,357 3,648 1,955 96.57%
-
NP to SH 5,393 4,087 2,301 7,619 5,357 3,648 1,955 96.57%
-
Tax Rate 44.76% 44.21% 41.78% 44.37% 45.50% 45.09% 44.19% -
Total Cost 18,659 12,251 6,161 18,326 14,163 8,391 3,606 198.86%
-
Net Worth 154,085 152,419 151,595 148,576 147,081 144,568 144,265 4.48%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 154,085 152,419 151,595 148,576 147,081 144,568 144,265 4.48%
NOSH 135,162 134,884 135,352 135,069 134,937 135,111 134,827 0.16%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 22.42% 25.02% 27.19% 29.37% 27.44% 30.30% 35.16% -
ROE 3.50% 2.68% 1.52% 5.13% 3.64% 2.52% 1.36% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.79 12.11 6.25 19.21 14.47 8.91 4.12 164.93%
EPS 3.99 3.03 1.70 5.64 3.97 2.70 1.45 96.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.12 1.10 1.09 1.07 1.07 4.31%
Adjusted Per Share Value based on latest NOSH - 135,371
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.79 1.22 0.63 1.93 1.45 0.90 0.41 166.88%
EPS 0.40 0.30 0.17 0.57 0.40 0.27 0.15 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1148 0.1135 0.1129 0.1107 0.1096 0.1077 0.1075 4.47%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.17 0.14 0.14 0.12 0.11 0.11 0.11 -
P/RPS 0.96 1.16 2.24 0.62 0.76 1.23 2.67 -49.40%
P/EPS 4.26 4.62 8.24 2.13 2.77 4.07 7.59 -31.93%
EY 23.47 21.64 12.14 47.01 36.09 24.55 13.18 46.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.12 0.13 0.11 0.10 0.10 0.10 31.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 27/02/03 05/12/02 -
Price 0.21 0.13 0.13 0.17 0.11 0.11 1.09 -
P/RPS 1.18 1.07 2.08 0.89 0.76 1.23 26.43 -87.39%
P/EPS 5.26 4.29 7.65 3.01 2.77 4.07 75.17 -82.99%
EY 19.00 23.31 13.08 33.18 36.09 24.55 1.33 487.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.12 0.12 0.15 0.10 0.10 1.02 -68.50%

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