[YTLE] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 77.62%
YoY- 12.03%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 7,662 31,853 24,052 16,338 8,462 25,945 19,520 -46.29%
PBT 3,067 12,520 9,762 7,326 3,952 13,695 9,829 -53.89%
Tax -1,398 -5,932 -4,369 -3,239 -1,651 -6,076 -4,472 -53.84%
NP 1,669 6,588 5,393 4,087 2,301 7,619 5,357 -53.94%
-
NP to SH 1,669 6,588 5,393 4,087 2,301 7,619 5,357 -53.94%
-
Tax Rate 45.58% 47.38% 44.76% 44.21% 41.78% 44.37% 45.50% -
Total Cost 5,993 25,265 18,659 12,251 6,161 18,326 14,163 -43.54%
-
Net Worth 166,899 16,199 154,085 152,419 151,595 148,576 147,081 8.76%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 166,899 16,199 154,085 152,419 151,595 148,576 147,081 8.76%
NOSH 1,390,833 1,350,000 135,162 134,884 135,352 135,069 134,937 371.61%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 21.78% 20.68% 22.42% 25.02% 27.19% 29.37% 27.44% -
ROE 1.00% 40.67% 3.50% 2.68% 1.52% 5.13% 3.64% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.55 23.59 17.79 12.11 6.25 19.21 14.47 -88.62%
EPS 0.12 0.49 3.99 3.03 1.70 5.64 3.97 -90.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 1.14 1.13 1.12 1.10 1.09 -76.93%
Adjusted Per Share Value based on latest NOSH - 135,378
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.57 2.37 1.79 1.22 0.63 1.93 1.45 -46.24%
EPS 0.12 0.49 0.40 0.30 0.17 0.57 0.40 -55.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1243 0.0121 0.1148 0.1135 0.1129 0.1107 0.1096 8.72%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.17 0.22 0.17 0.14 0.14 0.12 0.11 -
P/RPS 30.86 0.93 0.96 1.16 2.24 0.62 0.76 1073.43%
P/EPS 141.67 4.51 4.26 4.62 8.24 2.13 2.77 1268.00%
EY 0.71 22.18 23.47 21.64 12.14 47.01 36.09 -92.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.83 0.15 0.12 0.13 0.11 0.10 483.57%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 -
Price 0.22 0.19 0.21 0.13 0.13 0.17 0.11 -
P/RPS 39.94 0.81 1.18 1.07 2.08 0.89 0.76 1292.92%
P/EPS 183.33 3.89 5.26 4.29 7.65 3.01 2.77 1523.75%
EY 0.55 25.68 19.00 23.31 13.08 33.18 36.09 -93.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.58 0.18 0.12 0.12 0.15 0.10 590.77%

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