[YTLE] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -38.05%
YoY- -45.65%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 25,593 25,163 25,894 25,953 30,678 31,973 32,340 -14.47%
PBT 6,476 6,057 6,360 5,840 8,911 11,052 11,150 -30.45%
Tax -1,962 -1,073 -1,286 -1,336 -2,235 -4,463 -5,000 -46.49%
NP 4,514 4,984 5,074 4,504 6,676 6,589 6,150 -18.67%
-
NP to SH 5,051 4,174 4,151 3,571 5,764 5,944 5,726 -8.04%
-
Tax Rate 30.30% 17.72% 20.22% 22.88% 25.08% 40.38% 44.84% -
Total Cost 21,079 20,179 20,820 21,449 24,002 25,384 26,190 -13.50%
-
Net Worth 164,799 153,599 172,049 156,342 159,599 154,990 179,597 -5.58%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 164,799 153,599 172,049 156,342 159,599 154,990 179,597 -5.58%
NOSH 1,373,333 1,279,999 1,433,750 1,302,857 1,329,999 1,233,999 1,417,500 -2.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 17.64% 19.81% 19.60% 17.35% 21.76% 20.61% 19.02% -
ROE 3.06% 2.72% 2.41% 2.28% 3.61% 3.84% 3.19% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.86 1.97 1.81 1.99 2.31 2.59 2.28 -12.72%
EPS 0.37 0.33 0.29 0.27 0.43 0.48 0.40 -5.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.1256 0.1267 -3.56%
Adjusted Per Share Value based on latest NOSH - 1,302,857
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.91 1.87 1.93 1.93 2.29 2.38 2.41 -14.39%
EPS 0.38 0.31 0.31 0.27 0.43 0.44 0.43 -7.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1227 0.1144 0.1281 0.1164 0.1189 0.1154 0.1338 -5.62%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.57 0.68 0.17 0.14 0.15 0.19 0.14 -
P/RPS 30.59 34.59 9.41 7.03 6.50 7.33 6.14 192.56%
P/EPS 154.98 208.53 58.72 51.08 34.61 39.44 34.66 172.15%
EY 0.65 0.48 1.70 1.96 2.89 2.54 2.89 -63.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.75 5.67 1.42 1.17 1.25 1.51 1.10 165.88%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 08/02/07 23/11/06 24/08/06 18/05/06 23/02/06 -
Price 0.54 0.57 0.35 0.16 0.15 0.16 0.16 -
P/RPS 28.98 28.99 19.38 8.03 6.50 6.18 7.01 158.25%
P/EPS 146.82 174.80 120.89 58.38 34.61 33.22 39.61 140.08%
EY 0.68 0.57 0.83 1.71 2.89 3.01 2.52 -58.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 4.75 2.92 1.33 1.25 1.27 1.26 134.19%

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