[YTLE] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 47.51%
YoY- -22.1%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 23,944 16,968 10,872 30,639 22,611 15,268 7,662 113.89%
PBT 7,828 6,312 4,903 10,442 7,220 5,606 3,067 86.86%
Tax -2,894 -2,216 -1,580 -5,310 -3,741 -2,526 -1,398 62.50%
NP 4,934 4,096 3,323 5,132 3,479 3,080 1,669 106.11%
-
NP to SH 4,289 3,672 3,105 5,132 3,479 3,080 1,669 87.72%
-
Tax Rate 36.97% 35.11% 32.23% 50.85% 51.81% 45.06% 45.58% -
Total Cost 19,010 12,872 7,549 25,507 19,132 12,188 5,993 116.03%
-
Net Worth 168,343 172,311 161,999 158,236 160,569 160,695 166,899 0.57%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 168,343 172,311 161,999 158,236 160,569 160,695 166,899 0.57%
NOSH 1,340,312 1,359,999 1,349,999 1,333,076 1,338,076 1,339,130 1,390,833 -2.43%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 20.61% 24.14% 30.56% 16.75% 15.39% 20.17% 21.78% -
ROE 2.55% 2.13% 1.92% 3.24% 2.17% 1.92% 1.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.79 1.25 0.81 2.30 1.69 1.14 0.55 119.77%
EPS 0.32 0.27 0.23 0.38 0.26 0.23 0.12 92.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1256 0.1267 0.12 0.1187 0.12 0.12 0.12 3.09%
Adjusted Per Share Value based on latest NOSH - 1,323,076
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.78 1.26 0.81 2.28 1.68 1.14 0.57 113.79%
EPS 0.32 0.27 0.23 0.38 0.26 0.23 0.12 92.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1254 0.1283 0.1207 0.1179 0.1196 0.1197 0.1243 0.58%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.19 0.14 0.14 0.15 0.16 0.19 0.17 -
P/RPS 10.64 11.22 17.38 6.53 9.47 16.66 30.86 -50.86%
P/EPS 59.38 51.85 60.87 38.96 61.54 82.61 141.67 -44.02%
EY 1.68 1.93 1.64 2.57 1.63 1.21 0.71 77.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.10 1.17 1.26 1.33 1.58 1.42 4.18%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 -
Price 0.16 0.16 0.14 0.14 0.14 0.17 0.22 -
P/RPS 8.96 12.82 17.38 6.09 8.28 14.91 39.94 -63.11%
P/EPS 50.00 59.26 60.87 36.37 53.85 73.91 183.33 -57.97%
EY 2.00 1.69 1.64 2.75 1.86 1.35 0.55 136.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.26 1.17 1.18 1.17 1.42 1.83 -21.63%

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