[YTLE] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -26.97%
YoY- -23.64%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 7,606 7,662 7,801 7,714 7,876 8,462 6,425 11.84%
PBT 2,539 3,067 2,758 2,436 3,375 3,952 3,865 -24.33%
Tax -1,128 -1,398 -1,563 -1,131 -1,588 -1,651 -1,604 -20.83%
NP 1,411 1,669 1,195 1,305 1,787 2,301 2,261 -26.86%
-
NP to SH 1,411 1,669 1,195 1,305 1,787 2,301 2,261 -26.86%
-
Tax Rate 44.43% 45.58% 56.67% 46.43% 47.05% 41.78% 41.50% -
Total Cost 6,195 5,993 6,606 6,409 6,089 6,161 4,164 30.16%
-
Net Worth 169,319 166,899 135,000 153,371 152,978 151,595 135,371 16.00%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 169,319 166,899 135,000 153,371 152,978 151,595 135,371 16.00%
NOSH 1,410,999 1,390,833 1,350,000 134,536 135,378 135,352 135,371 373.78%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 18.55% 21.78% 15.32% 16.92% 22.69% 27.19% 35.19% -
ROE 0.83% 1.00% 0.89% 0.85% 1.17% 1.52% 1.67% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.54 0.55 5.78 5.73 5.82 6.25 4.75 -76.37%
EPS 0.10 0.12 0.09 0.97 1.32 1.70 1.67 -84.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 1.00 1.14 1.13 1.12 1.00 -75.51%
Adjusted Per Share Value based on latest NOSH - 134,536
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.57 0.57 0.58 0.57 0.59 0.63 0.48 12.08%
EPS 0.11 0.12 0.09 0.10 0.13 0.17 0.17 -25.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1261 0.1243 0.1006 0.1142 0.1139 0.1129 0.1008 16.02%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.19 0.17 0.22 0.17 0.14 0.14 0.12 -
P/RPS 35.25 30.86 3.81 2.96 2.41 2.24 2.53 474.41%
P/EPS 190.00 141.67 24.85 17.53 10.61 8.24 7.18 779.24%
EY 0.53 0.71 4.02 5.71 9.43 12.14 13.92 -88.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.42 0.22 0.15 0.12 0.13 0.12 453.25%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 -
Price 0.17 0.22 0.19 0.21 0.13 0.13 0.17 -
P/RPS 31.54 39.94 3.29 3.66 2.23 2.08 3.58 323.76%
P/EPS 170.00 183.33 21.46 21.65 9.85 7.65 10.18 547.78%
EY 0.59 0.55 4.66 4.62 10.15 13.08 9.82 -84.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.83 0.19 0.18 0.12 0.12 0.17 309.04%

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