[YTLE] QoQ TTM 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- -5.01%
YoY- -12.03%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 30,783 31,053 31,853 30,477 30,244 28,846 25,945 12.01%
PBT 10,800 11,636 12,521 13,628 14,378 14,143 13,694 -14.57%
Tax -5,220 -5,680 -5,933 -5,974 -6,320 -6,179 -6,076 -9.58%
NP 5,580 5,956 6,588 7,654 8,058 7,964 7,618 -18.66%
-
NP to SH 5,580 5,956 6,588 7,654 8,058 7,964 7,618 -18.66%
-
Tax Rate 48.33% 48.81% 47.38% 43.84% 43.96% 43.69% 44.37% -
Total Cost 25,203 25,097 25,265 22,823 22,186 20,882 18,327 23.54%
-
Net Worth 169,319 166,899 135,000 134,536 135,378 135,352 135,371 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 169,319 166,899 135,000 134,536 135,378 135,352 135,371 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 18.13% 19.18% 20.68% 25.11% 26.64% 27.61% 29.36% -
ROE 3.30% 3.57% 4.88% 5.69% 5.95% 5.88% 5.63% -
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 2.18 2.23 23.59 22.65 22.34 21.31 19.17 -76.37%
EPS 0.40 0.43 4.88 5.69 5.95 5.88 5.63 -82.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 1.00 1.00 1.00 1.00 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 2.29 2.31 2.37 2.27 2.25 2.15 1.93 12.01%
EPS 0.42 0.44 0.49 0.57 0.60 0.59 0.57 -18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1261 0.1243 0.1006 0.1002 0.1008 0.1008 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 8.71 7.61 0.93 0.75 0.63 0.66 0.63 471.47%
P/EPS 48.04 39.70 4.51 2.99 2.35 2.38 2.13 690.76%
EY 2.08 2.52 22.18 33.47 42.52 42.03 46.90 -87.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.42 0.22 0.17 0.14 0.14 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 7.79 9.85 0.81 0.93 0.58 0.61 0.89 321.93%
P/EPS 42.99 51.37 3.89 3.69 2.18 2.21 3.02 482.65%
EY 2.33 1.95 25.68 27.09 45.79 45.26 33.10 -82.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.83 0.19 0.21 0.13 0.13 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