[YTLE] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -9.59%
YoY- -25.21%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 30,640 30,412 30,783 31,053 31,853 30,477 30,244 0.87%
PBT 10,444 9,978 10,800 11,636 12,521 13,628 14,378 -19.20%
Tax -5,310 -5,304 -5,220 -5,680 -5,933 -5,974 -6,320 -10.96%
NP 5,134 4,674 5,580 5,956 6,588 7,654 8,058 -25.97%
-
NP to SH 5,134 4,674 5,580 5,956 6,588 7,654 8,058 -25.97%
-
Tax Rate 50.84% 53.16% 48.33% 48.81% 47.38% 43.84% 43.96% -
Total Cost 25,506 25,738 25,203 25,097 25,265 22,823 22,186 9.75%
-
Net Worth 157,049 159,599 169,319 166,899 135,000 134,536 135,378 10.41%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 157,049 159,599 169,319 166,899 135,000 134,536 135,378 10.41%
NOSH 1,323,076 1,330,000 1,410,999 1,390,833 1,350,000 134,536 135,378 357.74%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 16.76% 15.37% 18.13% 19.18% 20.68% 25.11% 26.64% -
ROE 3.27% 2.93% 3.30% 3.57% 4.88% 5.69% 5.95% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.32 2.29 2.18 2.23 23.59 22.65 22.34 -77.93%
EPS 0.39 0.35 0.40 0.43 4.88 5.69 5.95 -83.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.12 0.12 0.12 1.00 1.00 1.00 -75.87%
Adjusted Per Share Value based on latest NOSH - 1,390,833
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.28 2.27 2.29 2.31 2.37 2.27 2.25 0.88%
EPS 0.38 0.35 0.42 0.44 0.49 0.57 0.60 -26.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.1189 0.1261 0.1243 0.1006 0.1002 0.1008 10.45%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.15 0.16 0.19 0.17 0.22 0.17 0.14 -
P/RPS 6.48 7.00 8.71 7.61 0.93 0.75 0.63 373.63%
P/EPS 38.66 45.53 48.04 39.70 4.51 2.99 2.35 547.94%
EY 2.59 2.20 2.08 2.52 22.18 33.47 42.52 -84.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.33 1.58 1.42 0.22 0.17 0.14 333.25%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 -
Price 0.14 0.14 0.17 0.22 0.19 0.21 0.13 -
P/RPS 6.05 6.12 7.79 9.85 0.81 0.93 0.58 378.08%
P/EPS 36.08 39.84 42.99 51.37 3.89 3.69 2.18 550.55%
EY 2.77 2.51 2.33 1.95 25.68 27.09 45.79 -84.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.17 1.42 1.83 0.19 0.21 0.13 335.72%

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