[YTLE] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 483.89%
YoY- 66.94%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 11,297 10,088 10,192 12,490 10,548 8,442 8,061 25.30%
PBT 5,219 3,153 2,152 6,153 1,097 1,528 825 243.20%
Tax -841 -1,070 -1,001 -904 -1,105 -780 -651 18.67%
NP 4,378 2,083 1,151 5,249 -8 748 174 763.74%
-
NP to SH 2,928 1,223 1,019 3,661 627 1,139 192 518.03%
-
Tax Rate 16.11% 33.94% 46.51% 14.69% 100.73% 51.05% 78.91% -
Total Cost 6,919 8,005 9,041 7,241 10,556 7,694 7,887 -8.38%
-
Net Worth 173,372 163,066 152,849 162,711 146,159 170,849 230,399 -17.31%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 13,336 - - - - - - -
Div Payout % 455.48% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 173,372 163,066 152,849 162,711 146,159 170,849 230,399 -17.31%
NOSH 1,333,636 1,358,888 1,273,750 1,355,925 1,217,999 1,423,750 1,920,000 -21.62%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 38.75% 20.65% 11.29% 42.03% -0.08% 8.86% 2.16% -
ROE 1.69% 0.75% 0.67% 2.25% 0.43% 0.67% 0.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.85 0.74 0.80 0.92 0.87 0.59 0.42 60.20%
EPS 0.22 0.09 0.08 0.27 0.05 0.08 0.01 689.59%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.12 0.12 0.12 5.49%
Adjusted Per Share Value based on latest NOSH - 1,355,925
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.84 0.75 0.76 0.93 0.79 0.63 0.60 25.22%
EPS 0.22 0.09 0.08 0.27 0.05 0.08 0.01 689.59%
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1291 0.1215 0.1138 0.1212 0.1089 0.1273 0.1716 -17.32%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.76 0.80 0.79 0.62 0.50 0.29 0.30 -
P/RPS 89.72 107.76 98.73 67.31 57.74 48.91 71.46 16.43%
P/EPS 346.16 888.89 987.50 229.63 971.29 362.50 3,000.00 -76.39%
EY 0.29 0.11 0.10 0.44 0.10 0.28 0.03 355.67%
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.85 6.67 6.58 5.17 4.17 2.42 2.50 76.53%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 27/05/10 25/02/10 19/11/09 20/08/09 21/05/09 19/02/09 -
Price 0.77 0.70 0.76 0.79 0.56 0.50 0.31 -
P/RPS 90.90 94.29 94.98 85.76 64.66 84.33 73.84 14.90%
P/EPS 350.72 777.78 950.00 292.59 1,087.85 625.00 3,100.00 -76.70%
EY 0.29 0.13 0.11 0.34 0.09 0.16 0.03 355.67%
DY 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.92 5.83 6.33 6.58 4.67 4.17 2.58 74.23%

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