[YTLE] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
05-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -63.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 25,945 19,520 12,039 5,561 19,082 9,727 5,996 166.25%
PBT 13,695 9,829 6,643 3,503 9,436 4,108 2,193 240.25%
Tax -6,076 -4,472 -2,995 -1,548 -4,035 -2,247 -997 234.74%
NP 7,619 5,357 3,648 1,955 5,401 1,861 1,196 244.81%
-
NP to SH 7,619 5,357 3,648 1,955 5,401 1,861 1,196 244.81%
-
Tax Rate 44.37% 45.50% 45.09% 44.19% 42.76% 54.70% 45.46% -
Total Cost 18,326 14,163 8,391 3,606 13,681 7,866 4,800 144.87%
-
Net Worth 148,576 147,081 144,568 144,265 107,010 0 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 148,576 147,081 144,568 144,265 107,010 0 0 -
NOSH 135,069 134,937 135,111 134,827 100,953 100,053 99,666 22.53%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 29.37% 27.44% 30.30% 35.16% 28.30% 19.13% 19.95% -
ROE 5.13% 3.64% 2.52% 1.36% 5.05% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 19.21 14.47 8.91 4.12 18.90 9.72 6.02 117.20%
EPS 5.64 3.97 2.70 1.45 5.35 1.86 1.20 181.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.07 1.07 1.06 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 134,827
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.93 1.45 0.90 0.41 1.42 0.72 0.45 164.68%
EPS 0.57 0.40 0.27 0.15 0.40 0.14 0.09 243.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1107 0.1096 0.1077 0.1075 0.0797 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 - - - -
Price 0.12 0.11 0.11 0.11 0.00 0.00 0.00 -
P/RPS 0.62 0.76 1.23 2.67 0.00 0.00 0.00 -
P/EPS 2.13 2.77 4.07 7.59 0.00 0.00 0.00 -
EY 47.01 36.09 24.55 13.18 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.10 0.10 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 22/05/03 27/02/03 05/12/02 29/08/02 - - -
Price 0.17 0.11 0.11 1.09 0.12 0.00 0.00 -
P/RPS 0.89 0.76 1.23 26.43 0.63 0.00 0.00 -
P/EPS 3.01 2.77 4.07 75.17 2.24 0.00 0.00 -
EY 33.18 36.09 24.55 1.33 44.58 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.10 0.10 1.02 0.11 0.00 0.00 -

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