[YTLE] QoQ 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- -15.46%
YoY- -21.04%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Quarter 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 8,029 7,343 7,606 7,662 7,801 7,714 25.67%
PBT 4,903 3,224 1,614 2,539 3,067 2,758 2,436 59.34%
Tax -1,580 -1,569 -1,215 -1,128 -1,398 -1,563 -1,131 24.94%
NP 3,323 1,655 399 1,411 1,669 1,195 1,305 86.36%
-
NP to SH 3,105 1,655 399 1,411 1,669 1,195 1,305 78.13%
-
Tax Rate 32.23% 48.67% 75.28% 44.43% 45.58% 56.67% 46.43% -
Total Cost 7,549 6,374 6,944 6,195 5,993 6,606 6,409 11.52%
-
Net Worth 161,999 157,049 159,599 169,319 166,899 135,000 153,371 3.71%
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 161,999 157,049 159,599 169,319 166,899 135,000 153,371 3.71%
NOSH 1,349,999 1,323,076 1,330,000 1,410,999 1,390,833 1,350,000 134,536 364.57%
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% 20.61% 5.43% 18.55% 21.78% 15.32% 16.92% -
ROE 1.92% 1.05% 0.25% 0.83% 1.00% 0.89% 0.85% -
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 0.61 0.55 0.54 0.55 5.78 5.73 -72.83%
EPS 0.23 0.12 0.03 0.10 0.12 0.09 0.97 -61.65%
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 1.00 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 0.60 0.55 0.57 0.57 0.58 0.57 26.37%
EPS 0.23 0.12 0.03 0.11 0.12 0.09 0.10 74.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1207 0.117 0.1189 0.1261 0.1243 0.1006 0.1142 3.75%
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 24.72 28.98 35.25 30.86 3.81 2.96 225.11%
P/EPS 60.87 119.92 533.33 190.00 141.67 24.85 17.53 129.13%
EY 1.64 0.83 0.19 0.53 0.71 4.02 5.71 -56.43%
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 0.22 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 23.07 25.36 31.54 39.94 3.29 3.66 182.25%
P/EPS 60.87 111.92 466.67 170.00 183.33 21.46 21.65 99.07%
EY 1.64 0.89 0.21 0.59 0.55 4.66 4.62 -49.83%
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 0.19 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