[YTLE] QoQ 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- 87.61%
YoY- 86.04%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 6,734 6,976 6,096 10,872 8,029 7,343 7,606 -7.81%
PBT 1,083 1,516 1,409 4,903 3,224 1,614 2,539 -43.42%
Tax 659 -678 -636 -1,580 -1,569 -1,215 -1,128 -
NP 1,742 838 773 3,323 1,655 399 1,411 15.12%
-
NP to SH 1,475 617 567 3,105 1,655 399 1,411 3.00%
-
Tax Rate -60.85% 44.72% 45.14% 32.23% 48.67% 75.28% 44.43% -
Total Cost 4,992 6,138 5,323 7,549 6,374 6,944 6,195 -13.44%
-
Net Worth 159,599 154,990 179,597 161,999 157,049 159,599 169,319 -3.87%
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 159,599 154,990 179,597 161,999 157,049 159,599 169,319 -3.87%
NOSH 1,329,999 1,233,999 1,417,500 1,349,999 1,323,076 1,330,000 1,410,999 -3.87%
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 25.87% 12.01% 12.68% 30.56% 20.61% 5.43% 18.55% -
ROE 0.92% 0.40% 0.32% 1.92% 1.05% 0.25% 0.83% -
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 0.51 0.57 0.43 0.81 0.61 0.55 0.54 -3.74%
EPS 0.11 0.05 0.04 0.23 0.12 0.03 0.10 6.57%
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 0.50 0.52 0.45 0.81 0.60 0.55 0.57 -8.38%
EPS 0.11 0.05 0.04 0.23 0.12 0.03 0.11 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1189 0.1154 0.1338 0.1207 0.117 0.1189 0.1261 -3.85%
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 29.63 33.61 32.55 17.38 24.72 28.98 35.25 -10.96%
P/EPS 135.25 380.00 350.00 60.87 119.92 533.33 190.00 -20.32%
EY 0.74 0.26 0.29 1.64 0.83 0.19 0.53 24.99%
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 29.63 28.30 37.20 17.38 23.07 25.36 31.54 -4.09%
P/EPS 135.25 320.00 400.00 60.87 111.92 466.67 170.00 -14.17%
EY 0.74 0.31 0.25 1.64 0.89 0.21 0.59 16.35%
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