[YTLE] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -16.24%
YoY- -38.93%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 32,340 33,850 30,640 30,412 30,783 31,053 31,853 1.01%
PBT 11,150 12,280 10,444 9,978 10,800 11,636 12,521 -7.42%
Tax -5,000 -5,492 -5,310 -5,304 -5,220 -5,680 -5,933 -10.75%
NP 6,150 6,788 5,134 4,674 5,580 5,956 6,588 -4.47%
-
NP to SH 5,726 6,570 5,134 4,674 5,580 5,956 6,588 -8.90%
-
Tax Rate 44.84% 44.72% 50.84% 53.16% 48.33% 48.81% 47.38% -
Total Cost 26,190 27,062 25,506 25,738 25,203 25,097 25,265 2.41%
-
Net Worth 179,597 161,999 157,049 159,599 169,319 166,899 135,000 20.89%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 179,597 161,999 157,049 159,599 169,319 166,899 135,000 20.89%
NOSH 1,417,500 1,349,999 1,323,076 1,330,000 1,410,999 1,390,833 1,350,000 3.29%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.02% 20.05% 16.76% 15.37% 18.13% 19.18% 20.68% -
ROE 3.19% 4.06% 3.27% 2.93% 3.30% 3.57% 4.88% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.28 2.51 2.32 2.29 2.18 2.23 23.59 -78.84%
EPS 0.40 0.49 0.39 0.35 0.40 0.43 4.88 -81.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1267 0.12 0.1187 0.12 0.12 0.12 1.00 -74.67%
Adjusted Per Share Value based on latest NOSH - 1,330,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.41 2.52 2.28 2.27 2.29 2.31 2.37 1.11%
EPS 0.43 0.49 0.38 0.35 0.42 0.44 0.49 -8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1338 0.1207 0.117 0.1189 0.1261 0.1243 0.1006 20.87%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.14 0.14 0.15 0.16 0.19 0.17 0.22 -
P/RPS 6.14 5.58 6.48 7.00 8.71 7.61 0.93 250.72%
P/EPS 34.66 28.77 38.66 45.53 48.04 39.70 4.51 287.99%
EY 2.89 3.48 2.59 2.20 2.08 2.52 22.18 -74.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.17 1.26 1.33 1.58 1.42 0.22 191.54%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 26/08/05 27/05/05 25/02/05 26/11/04 26/08/04 -
Price 0.16 0.14 0.14 0.14 0.17 0.22 0.19 -
P/RPS 7.01 5.58 6.05 6.12 7.79 9.85 0.81 319.86%
P/EPS 39.61 28.77 36.08 39.84 42.99 51.37 3.89 367.80%
EY 2.52 3.48 2.77 2.51 2.33 1.95 25.68 -78.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.17 1.18 1.17 1.42 1.83 0.19 251.76%

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