[YTLE] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 84.54%
YoY- -24.64%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 10,872 30,639 22,611 15,268 7,662 31,853 24,052 -41.07%
PBT 4,903 10,442 7,220 5,606 3,067 12,520 9,762 -36.78%
Tax -1,580 -5,310 -3,741 -2,526 -1,398 -5,932 -4,369 -49.20%
NP 3,323 5,132 3,479 3,080 1,669 6,588 5,393 -27.56%
-
NP to SH 3,105 5,132 3,479 3,080 1,669 6,588 5,393 -30.76%
-
Tax Rate 32.23% 50.85% 51.81% 45.06% 45.58% 47.38% 44.76% -
Total Cost 7,549 25,507 19,132 12,188 5,993 25,265 18,659 -45.26%
-
Net Worth 161,999 158,236 160,569 160,695 166,899 16,199 154,085 3.39%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 161,999 158,236 160,569 160,695 166,899 16,199 154,085 3.39%
NOSH 1,349,999 1,333,076 1,338,076 1,339,130 1,390,833 1,350,000 135,162 363.13%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 30.56% 16.75% 15.39% 20.17% 21.78% 20.68% 22.42% -
ROE 1.92% 3.24% 2.17% 1.92% 1.00% 40.67% 3.50% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.81 2.30 1.69 1.14 0.55 23.59 17.79 -87.22%
EPS 0.23 0.38 0.26 0.23 0.12 0.49 3.99 -85.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1187 0.12 0.12 0.12 0.12 1.14 -77.67%
Adjusted Per Share Value based on latest NOSH - 1,410,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.81 2.28 1.68 1.14 0.57 2.37 1.79 -41.03%
EPS 0.23 0.38 0.26 0.23 0.12 0.49 0.40 -30.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1207 0.1179 0.1196 0.1197 0.1243 0.0121 0.1148 3.39%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.14 0.15 0.16 0.19 0.17 0.22 0.17 -
P/RPS 17.38 6.53 9.47 16.66 30.86 0.93 0.96 588.26%
P/EPS 60.87 38.96 61.54 82.61 141.67 4.51 4.26 487.88%
EY 1.64 2.57 1.63 1.21 0.71 22.18 23.47 -83.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.26 1.33 1.58 1.42 1.83 0.15 292.81%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 -
Price 0.14 0.14 0.14 0.17 0.22 0.19 0.21 -
P/RPS 17.38 6.09 8.28 14.91 39.94 0.81 1.18 499.88%
P/EPS 60.87 36.37 53.85 73.91 183.33 3.89 5.26 410.85%
EY 1.64 2.75 1.86 1.35 0.55 25.68 19.00 -80.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.18 1.17 1.42 1.83 1.58 0.18 247.89%

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