[YTLE] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[YTLE] YTL E-SOLUTIONS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -11.19%
YoY- 12.03%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 24,368 33,936 30,536 32,676 24,078 0.29%
PBT 7,522 12,624 11,212 14,652 13,286 -13.24%
Tax -2,534 -4,432 -5,052 -6,478 -5,990 -19.33%
NP 4,988 8,192 6,160 8,174 7,296 -9.06%
-
NP to SH 4,118 7,344 6,160 8,174 7,296 -13.31%
-
Tax Rate 33.69% 35.11% 45.06% 44.21% 45.09% -
Total Cost 19,380 25,744 24,376 24,502 16,782 3.66%
-
Net Worth 164,719 172,311 160,695 152,419 144,568 3.31%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 164,719 172,311 160,695 152,419 144,568 3.31%
NOSH 1,372,666 1,359,999 1,339,130 134,884 135,111 78.46%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 20.47% 24.14% 20.17% 25.02% 30.30% -
ROE 2.50% 4.26% 3.83% 5.36% 5.05% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1.78 2.50 2.28 24.23 17.82 -43.75%
EPS 0.30 0.54 0.46 6.06 5.40 -51.42%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1267 0.12 1.13 1.07 -42.10%
Adjusted Per Share Value based on latest NOSH - 135,378
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1.82 2.53 2.27 2.43 1.79 0.41%
EPS 0.31 0.55 0.46 0.61 0.54 -12.94%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1227 0.1283 0.1197 0.1135 0.1077 3.31%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.17 0.14 0.19 0.14 0.11 -
P/RPS 9.58 5.61 8.33 0.58 0.62 98.17%
P/EPS 56.67 25.93 41.30 2.31 2.04 129.44%
EY 1.76 3.86 2.42 43.29 49.09 -56.46%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.10 1.58 0.12 0.10 94.03%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 08/02/07 23/02/06 25/02/05 26/02/04 27/02/03 -
Price 0.35 0.16 0.17 0.13 0.11 -
P/RPS 19.72 6.41 7.46 0.54 0.62 137.34%
P/EPS 116.67 29.63 36.96 2.15 2.04 174.80%
EY 0.86 3.38 2.71 46.62 49.09 -63.59%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 1.26 1.42 0.12 0.10 132.32%

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