[YTLE] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -45.7%
YoY- 72.54%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 36,508 25,960 17,518 9,457 32,095 23,726 14,239 87.43%
PBT 6,797 5,700 4,172 3,347 6,626 5,638 3,597 52.90%
Tax -3,705 -2,600 -1,820 -1,169 -3,414 -2,570 -1,290 102.18%
NP 3,092 3,100 2,352 2,178 3,212 3,068 2,307 21.58%
-
NP to SH 4,151 3,524 2,385 2,193 4,039 3,821 2,600 36.63%
-
Tax Rate 54.51% 45.61% 43.62% 34.93% 51.52% 45.58% 35.86% -
Total Cost 33,416 22,860 15,166 7,279 28,883 20,658 11,932 98.80%
-
Net Worth 159,987 162,646 158,999 164,474 161,559 163,757 164,210 -1.72%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 159,987 162,646 158,999 164,474 161,559 163,757 164,210 -1.72%
NOSH 1,333,225 1,355,384 1,324,999 1,370,625 1,346,333 1,364,642 1,368,421 -1.72%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.47% 11.94% 13.43% 23.03% 10.01% 12.93% 16.20% -
ROE 2.59% 2.17% 1.50% 1.33% 2.50% 2.33% 1.58% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.74 1.92 1.32 0.69 2.38 1.74 1.04 90.86%
EPS 0.31 0.26 0.18 0.16 0.30 0.28 0.19 38.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 1,370,625
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.72 1.93 1.30 0.70 2.39 1.77 1.06 87.53%
EPS 0.31 0.26 0.18 0.16 0.30 0.28 0.19 38.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.1211 0.1184 0.1225 0.1203 0.122 0.1223 -1.69%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.50 0.29 0.30 0.35 0.48 0.44 0.56 -
P/RPS 18.26 15.14 22.69 50.73 20.14 25.31 53.82 -51.38%
P/EPS 160.59 111.54 166.67 218.75 160.00 157.14 294.74 -33.31%
EY 0.62 0.90 0.60 0.46 0.63 0.64 0.34 49.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 2.42 2.50 2.92 4.00 3.67 4.67 -7.27%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 21/05/09 19/02/09 20/11/08 19/08/08 22/05/08 22/02/08 -
Price 0.56 0.50 0.31 0.29 0.40 0.45 0.50 -
P/RPS 20.45 26.11 23.45 42.03 16.78 25.88 48.05 -43.44%
P/EPS 179.86 192.31 172.22 181.25 133.33 160.71 263.16 -22.42%
EY 0.56 0.52 0.58 0.55 0.75 0.62 0.38 29.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 4.17 2.58 2.42 3.33 3.75 4.17 7.84%

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