[YTLE] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 22.16%
YoY- -13.53%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 22,611 15,268 7,662 31,853 24,052 16,338 8,462 92.44%
PBT 7,220 5,606 3,067 12,520 9,762 7,326 3,952 49.38%
Tax -3,741 -2,526 -1,398 -5,932 -4,369 -3,239 -1,651 72.42%
NP 3,479 3,080 1,669 6,588 5,393 4,087 2,301 31.69%
-
NP to SH 3,479 3,080 1,669 6,588 5,393 4,087 2,301 31.69%
-
Tax Rate 51.81% 45.06% 45.58% 47.38% 44.76% 44.21% 41.78% -
Total Cost 19,132 12,188 5,993 25,265 18,659 12,251 6,161 112.70%
-
Net Worth 160,569 160,695 166,899 16,199 154,085 152,419 151,595 3.90%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 160,569 160,695 166,899 16,199 154,085 152,419 151,595 3.90%
NOSH 1,338,076 1,339,130 1,390,833 1,350,000 135,162 134,884 135,352 359.97%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 15.39% 20.17% 21.78% 20.68% 22.42% 25.02% 27.19% -
ROE 2.17% 1.92% 1.00% 40.67% 3.50% 2.68% 1.52% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.69 1.14 0.55 23.59 17.79 12.11 6.25 -58.15%
EPS 0.26 0.23 0.12 0.49 3.99 3.03 1.70 -71.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 1.14 1.13 1.12 -77.41%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.68 1.14 0.57 2.37 1.79 1.22 0.63 92.18%
EPS 0.26 0.23 0.12 0.49 0.40 0.30 0.17 32.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1196 0.1197 0.1243 0.0121 0.1148 0.1135 0.1129 3.91%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.16 0.19 0.17 0.22 0.17 0.14 0.14 -
P/RPS 9.47 16.66 30.86 0.93 0.96 1.16 2.24 161.22%
P/EPS 61.54 82.61 141.67 4.51 4.26 4.62 8.24 281.61%
EY 1.63 1.21 0.71 22.18 23.47 21.64 12.14 -73.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.58 1.42 1.83 0.15 0.12 0.13 370.60%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 -
Price 0.14 0.17 0.22 0.19 0.21 0.13 0.13 -
P/RPS 8.28 14.91 39.94 0.81 1.18 1.07 2.08 150.96%
P/EPS 53.85 73.91 183.33 3.89 5.26 4.29 7.65 266.86%
EY 1.86 1.35 0.55 25.68 19.00 23.31 13.08 -72.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.42 1.83 1.58 0.18 0.12 0.12 355.75%

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