[YTLE] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 12.95%
YoY- -35.49%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 16,968 10,872 30,639 22,611 15,268 7,662 31,853 -34.21%
PBT 6,312 4,903 10,442 7,220 5,606 3,067 12,520 -36.57%
Tax -2,216 -1,580 -5,310 -3,741 -2,526 -1,398 -5,932 -48.03%
NP 4,096 3,323 5,132 3,479 3,080 1,669 6,588 -27.09%
-
NP to SH 3,672 3,105 5,132 3,479 3,080 1,669 6,588 -32.20%
-
Tax Rate 35.11% 32.23% 50.85% 51.81% 45.06% 45.58% 47.38% -
Total Cost 12,872 7,549 25,507 19,132 12,188 5,993 25,265 -36.13%
-
Net Worth 172,311 161,999 158,236 160,569 160,695 166,899 16,199 381.59%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 172,311 161,999 158,236 160,569 160,695 166,899 16,199 381.59%
NOSH 1,359,999 1,349,999 1,333,076 1,338,076 1,339,130 1,390,833 1,350,000 0.49%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 24.14% 30.56% 16.75% 15.39% 20.17% 21.78% 20.68% -
ROE 2.13% 1.92% 3.24% 2.17% 1.92% 1.00% 40.67% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.25 0.81 2.30 1.69 1.14 0.55 23.59 -85.81%
EPS 0.27 0.23 0.38 0.26 0.23 0.12 0.49 -32.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1267 0.12 0.1187 0.12 0.12 0.12 0.12 3.67%
Adjusted Per Share Value based on latest NOSH - 1,330,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.26 0.81 2.28 1.68 1.14 0.57 2.37 -34.29%
EPS 0.27 0.23 0.38 0.26 0.23 0.12 0.49 -32.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1283 0.1207 0.1179 0.1196 0.1197 0.1243 0.0121 380.57%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.14 0.14 0.15 0.16 0.19 0.17 0.22 -
P/RPS 11.22 17.38 6.53 9.47 16.66 30.86 0.93 423.64%
P/EPS 51.85 60.87 38.96 61.54 82.61 141.67 4.51 407.12%
EY 1.93 1.64 2.57 1.63 1.21 0.71 22.18 -80.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 1.26 1.33 1.58 1.42 1.83 -28.70%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 -
Price 0.16 0.14 0.14 0.14 0.17 0.22 0.19 -
P/RPS 12.82 17.38 6.09 8.28 14.91 39.94 0.81 527.21%
P/EPS 59.26 60.87 36.37 53.85 73.91 183.33 3.89 511.48%
EY 1.69 1.64 2.75 1.86 1.35 0.55 25.68 -83.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.17 1.18 1.17 1.42 1.83 1.58 -13.96%

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