[YTLE] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -12.45%
YoY- 46.36%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 30,477 30,244 28,846 25,945 27,717 23,967 20,795 28.99%
PBT 13,628 14,378 14,143 13,694 14,525 13,254 11,180 14.09%
Tax -5,974 -6,320 -6,179 -6,076 -5,824 -5,597 -4,672 17.79%
NP 7,654 8,058 7,964 7,618 8,701 7,657 6,508 11.40%
-
NP to SH 7,654 8,058 7,964 7,618 8,701 7,657 6,508 11.40%
-
Tax Rate 43.84% 43.96% 43.69% 44.37% 40.10% 42.23% 41.79% -
Total Cost 22,823 22,186 20,882 18,327 19,016 16,310 14,287 36.61%
-
Net Worth 134,536 135,378 135,352 135,371 146,677 144,920 144,265 -4.54%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 134,536 135,378 135,352 135,371 146,677 144,920 144,265 -4.54%
NOSH 134,536 135,378 135,352 135,371 134,566 135,440 134,827 -0.14%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 25.11% 26.64% 27.61% 29.36% 31.39% 31.95% 31.30% -
ROE 5.69% 5.95% 5.88% 5.63% 5.93% 5.28% 4.51% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.65 22.34 21.31 19.17 20.60 17.70 15.42 29.18%
EPS 5.69 5.95 5.88 5.63 6.47 5.65 4.83 11.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.09 1.07 1.07 -4.40%
Adjusted Per Share Value based on latest NOSH - 135,371
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.27 2.25 2.15 1.93 2.06 1.79 1.55 28.93%
EPS 0.57 0.60 0.59 0.57 0.65 0.57 0.48 12.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1002 0.1008 0.1008 0.1008 0.1093 0.1079 0.1075 -4.57%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.17 0.14 0.14 0.12 0.11 0.11 0.11 -
P/RPS 0.75 0.63 0.66 0.63 0.53 0.62 0.71 3.71%
P/EPS 2.99 2.35 2.38 2.13 1.70 1.95 2.28 19.78%
EY 33.47 42.52 42.03 46.90 58.78 51.39 43.88 -16.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.14 0.14 0.12 0.10 0.10 0.10 42.39%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 28/08/03 22/05/03 - - -
Price 0.21 0.13 0.13 0.17 0.11 0.00 0.00 -
P/RPS 0.93 0.58 0.61 0.89 0.53 0.00 0.00 -
P/EPS 3.69 2.18 2.21 3.02 1.70 0.00 0.00 -
EY 27.09 45.79 45.26 33.10 58.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.13 0.13 0.17 0.10 0.00 0.00 -

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