[YTLE] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 142.01%
YoY- 86.04%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 37,828 27,976 24,588 43,488 30,648 33,848 22,244 9.24%
PBT 13,388 7,348 7,328 19,612 12,268 15,808 14,012 -0.75%
Tax -4,676 -2,540 -2,724 -6,320 -5,592 -6,604 -6,192 -4.56%
NP 8,712 4,808 4,604 13,292 6,676 9,204 7,820 1.81%
-
NP to SH 8,772 5,084 3,648 12,420 6,676 9,204 7,820 1.93%
-
Tax Rate 34.93% 34.57% 37.17% 32.23% 45.58% 41.78% 44.19% -
Total Cost 29,116 23,168 19,984 30,196 23,972 24,644 14,424 12.40%
-
Net Worth 164,474 169,466 156,342 161,999 166,899 151,595 144,265 2.20%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 164,474 169,466 156,342 161,999 166,899 151,595 144,265 2.20%
NOSH 1,370,625 1,412,222 1,302,857 1,349,999 1,390,833 135,352 134,827 47.13%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 23.03% 17.19% 18.72% 30.56% 21.78% 27.19% 35.16% -
ROE 5.33% 3.00% 2.33% 7.67% 4.00% 6.07% 5.42% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 2.76 1.98 1.89 3.22 2.20 25.01 16.50 -25.75%
EPS 0.64 0.36 0.28 0.92 0.48 6.80 5.80 -30.72%
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 1.12 1.07 -30.53%
Adjusted Per Share Value based on latest NOSH - 1,349,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 2.82 2.08 1.83 3.24 2.28 2.52 1.66 9.22%
EPS 0.65 0.38 0.27 0.93 0.50 0.69 0.58 1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1225 0.1262 0.1164 0.1207 0.1243 0.1129 0.1075 2.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.35 0.51 0.14 0.14 0.17 0.14 0.11 -
P/RPS 12.68 25.74 7.42 4.35 7.71 0.56 0.67 63.17%
P/EPS 54.69 141.67 50.00 15.22 35.42 2.06 1.90 74.97%
EY 1.83 0.71 2.00 6.57 2.82 48.57 52.73 -42.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 4.25 1.17 1.17 1.42 0.13 0.10 75.39%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 22/11/07 23/11/06 24/11/05 26/11/04 20/11/03 05/12/02 -
Price 0.29 0.56 0.16 0.14 0.22 0.13 1.09 -
P/RPS 10.51 28.27 8.48 4.35 9.98 0.52 6.61 8.02%
P/EPS 45.31 155.56 57.14 15.22 45.83 1.91 18.79 15.78%
EY 2.21 0.64 1.75 6.57 2.18 52.31 5.32 -13.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 4.67 1.33 1.17 1.83 0.12 1.02 15.47%

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