[YTLE] YoY TTM 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- 27.97%
YoY- 10.31%
Quarter Report
Latest QR
Upcoming QR
YTLE's Result
YTLE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 34,559 26,440 25,953 33,850 31,053 28,846 20,795 8.82%
PBT 8,199 6,481 5,840 12,280 11,636 14,143 11,180 -5.03%
Tax -3,978 -1,916 -1,336 -5,492 -5,680 -6,179 -4,672 -2.64%
NP 4,221 4,565 4,504 6,788 5,956 7,964 6,508 -6.95%
-
NP to SH 5,047 5,410 3,571 6,570 5,956 7,964 6,508 -4.14%
-
Tax Rate 48.52% 29.56% 22.88% 44.72% 48.81% 43.69% 41.79% -
Total Cost 30,338 21,875 21,449 27,062 25,097 20,882 14,287 13.35%
-
Net Worth 164,474 169,466 156,342 161,999 166,899 135,352 144,265 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 164,474 169,466 156,342 161,999 166,899 135,352 144,265 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 12.21% 17.27% 17.35% 20.05% 19.18% 27.61% 31.30% -
ROE 3.07% 3.19% 2.28% 4.06% 3.57% 5.88% 4.51% -
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 2.52 1.87 1.99 2.51 2.23 21.31 15.42 -26.03%
EPS 0.37 0.38 0.27 0.49 0.43 5.88 4.83 -34.80%
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 1.00 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 2.57 1.97 1.93 2.52 2.31 2.15 1.55 8.78%
EPS 0.38 0.40 0.27 0.49 0.44 0.59 0.48 -3.81%
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 0.1008 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 13.88 27.24 7.03 5.58 7.61 0.66 0.71 64.05%
P/EPS 95.05 133.13 51.08 28.77 39.70 2.38 2.28 86.10%
EY 1.05 0.75 1.96 3.48 2.52 42.03 43.88 -46.28%
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 0.14 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 - -
Price 0.29 0.56 0.16 0.14 0.22 0.13 0.00 -
P/RPS 11.50 29.91 8.03 5.58 9.85 0.61 0.00 -
P/EPS 78.76 146.18 58.38 28.77 51.37 2.21 0.00 -
EY 1.27 0.68 1.71 3.48 1.95 45.26 0.00 -
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 0.13 0.00 -

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