[YTLE] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -39.5%
YoY- 86.04%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 30,678 23,944 16,968 10,872 30,639 22,611 15,268 59.43%
PBT 8,911 7,828 6,312 4,903 10,442 7,220 5,606 36.31%
Tax -2,235 -2,894 -2,216 -1,580 -5,310 -3,741 -2,526 -7.85%
NP 6,676 4,934 4,096 3,323 5,132 3,479 3,080 67.72%
-
NP to SH 5,764 4,289 3,672 3,105 5,132 3,479 3,080 52.03%
-
Tax Rate 25.08% 36.97% 35.11% 32.23% 50.85% 51.81% 45.06% -
Total Cost 24,002 19,010 12,872 7,549 25,507 19,132 12,188 57.30%
-
Net Worth 160,542 168,343 172,311 161,999 158,236 160,569 160,695 -0.06%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 160,542 168,343 172,311 161,999 158,236 160,569 160,695 -0.06%
NOSH 1,337,857 1,340,312 1,359,999 1,349,999 1,333,076 1,338,076 1,339,130 -0.06%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 21.76% 20.61% 24.14% 30.56% 16.75% 15.39% 20.17% -
ROE 3.59% 2.55% 2.13% 1.92% 3.24% 2.17% 1.92% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.29 1.79 1.25 0.81 2.30 1.69 1.14 59.40%
EPS 0.43 0.32 0.27 0.23 0.38 0.26 0.23 51.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1256 0.1267 0.12 0.1187 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 1,349,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.29 1.78 1.26 0.81 2.28 1.68 1.14 59.40%
EPS 0.43 0.32 0.27 0.23 0.38 0.26 0.23 51.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1196 0.1254 0.1283 0.1207 0.1179 0.1196 0.1197 -0.05%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.15 0.19 0.14 0.14 0.15 0.16 0.19 -
P/RPS 6.54 10.64 11.22 17.38 6.53 9.47 16.66 -46.47%
P/EPS 34.82 59.38 51.85 60.87 38.96 61.54 82.61 -43.87%
EY 2.87 1.68 1.93 1.64 2.57 1.63 1.21 78.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.51 1.10 1.17 1.26 1.33 1.58 -14.49%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 18/05/06 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 -
Price 0.15 0.16 0.16 0.14 0.14 0.14 0.17 -
P/RPS 6.54 8.96 12.82 17.38 6.09 8.28 14.91 -42.35%
P/EPS 34.82 50.00 59.26 60.87 36.37 53.85 73.91 -39.53%
EY 2.87 2.00 1.69 1.64 2.75 1.86 1.35 65.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.27 1.26 1.17 1.18 1.17 1.42 -8.17%

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