[YTLE] YoY Annualized Quarter 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- -36.71%
YoY- -70.63%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 49,960 37,828 27,976 24,588 43,488 30,648 33,848 6.69%
PBT 24,612 13,388 7,348 7,328 19,612 12,268 15,808 7.65%
Tax -3,616 -4,676 -2,540 -2,724 -6,320 -5,592 -6,604 -9.54%
NP 20,996 8,712 4,808 4,604 13,292 6,676 9,204 14.71%
-
NP to SH 14,644 8,772 5,084 3,648 12,420 6,676 9,204 8.03%
-
Tax Rate 14.69% 34.93% 34.57% 37.17% 32.23% 45.58% 41.78% -
Total Cost 28,964 29,116 23,168 19,984 30,196 23,972 24,644 2.72%
-
Net Worth 162,711 164,474 169,466 156,342 161,999 166,899 151,595 1.18%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 162,711 164,474 169,466 156,342 161,999 166,899 151,595 1.18%
NOSH 1,355,925 1,370,625 1,412,222 1,302,857 1,349,999 1,390,833 135,352 46.77%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 42.03% 23.03% 17.19% 18.72% 30.56% 21.78% 27.19% -
ROE 9.00% 5.33% 3.00% 2.33% 7.67% 4.00% 6.07% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.68 2.76 1.98 1.89 3.22 2.20 25.01 -27.31%
EPS 1.08 0.64 0.36 0.28 0.92 0.48 6.80 -26.38%
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 0.12 1.12 -31.05%
Adjusted Per Share Value based on latest NOSH - 1,302,857
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.72 2.82 2.08 1.83 3.24 2.28 2.52 6.70%
EPS 1.09 0.65 0.38 0.27 0.93 0.50 0.69 7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1212 0.1225 0.1262 0.1164 0.1207 0.1243 0.1129 1.18%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.62 0.35 0.51 0.14 0.14 0.17 0.14 -
P/RPS 16.83 12.68 25.74 7.42 4.35 7.71 0.56 76.23%
P/EPS 57.41 54.69 141.67 50.00 15.22 35.42 2.06 74.03%
EY 1.74 1.83 0.71 2.00 6.57 2.82 48.57 -42.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.17 2.92 4.25 1.17 1.17 1.42 0.13 84.64%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 20/11/08 22/11/07 23/11/06 24/11/05 26/11/04 20/11/03 -
Price 0.79 0.29 0.56 0.16 0.14 0.22 0.13 -
P/RPS 21.44 10.51 28.27 8.48 4.35 9.98 0.52 85.76%
P/EPS 73.15 45.31 155.56 57.14 15.22 45.83 1.91 83.49%
EY 1.37 2.21 0.64 1.75 6.57 2.18 52.31 -45.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.58 2.42 4.67 1.33 1.17 1.83 0.12 94.79%

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