Highlights

[MYETFDJ] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [MYETFDJ]: MyETF DJISLAMICMKTMSIATITANS25
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     42.10%    YoY -     -41.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 30/06/11 CAGR
Revenue 13,601 0 40,153 23,787 16,397 0 41,563 -42.75%
  QoQ % 0.00% 0.00% 68.80% 45.07% 0.00% 0.00% -
  Horiz. % 32.72% 0.00% 96.61% 57.23% 39.45% 0.00% 100.00%
PBT 12,668 -7,384 38,764 22,840 15,961 -16,163 39,661 -43.44%
  QoQ % 271.56% -119.05% 69.72% 43.10% 198.75% -140.75% -
  Horiz. % 31.94% -18.62% 97.74% 57.59% 40.24% -40.75% 100.00%
Tax -102 14,788 2 43 143 -423 -214 -30.93%
  QoQ % -100.69% 739,300.00% -95.35% -69.93% 133.81% -97.66% -
  Horiz. % 47.66% -6,910.28% -0.93% -20.09% -66.82% 197.66% 100.00%
NP 12,566 7,404 38,766 22,883 16,104 -16,586 39,447 -43.52%
  QoQ % 69.72% -80.90% 69.41% 42.10% 197.09% -142.05% -
  Horiz. % 31.86% 18.77% 98.27% 58.01% 40.82% -42.05% 100.00%
NP to SH 12,566 7,404 38,766 22,883 16,104 -16,586 39,447 -43.52%
  QoQ % 69.72% -80.90% 69.41% 42.10% 197.09% -142.05% -
  Horiz. % 31.86% 18.77% 98.27% 58.01% 40.82% -42.05% 100.00%
Tax Rate 0.81 % - % -0.01 % -0.19 % -0.90 % - % 0.54 % 22.44%
  QoQ % 0.00% 0.00% 94.74% 78.89% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% -1.85% -35.19% -166.67% 0.00% 100.00%
Total Cost 1,035 -7,404 1,387 904 293 16,586 2,116 -30.03%
  QoQ % 113.98% -633.81% 53.43% 208.53% -98.23% 683.84% -
  Horiz. % 48.91% -349.91% 65.55% 42.72% 13.85% 783.84% 100.00%
Net Worth 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Dividend
30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 30/06/11 CAGR
Div 9,745 6,354 8,171 8,902 5,251 10,700 5,767 29.94%
  QoQ % 53.36% -22.24% -8.21% 69.52% -50.93% 85.55% -
  Horiz. % 168.98% 110.18% 141.69% 154.36% 91.06% 185.55% 100.00%
Div Payout % 77.55 % 85.82 % 21.08 % 38.90 % 32.61 % - % 14.62 % 130.05%
  QoQ % -9.64% 307.12% -45.81% 19.29% 0.00% 0.00% -
  Horiz. % 530.44% 587.00% 144.19% 266.07% 223.05% 0.00% 100.00%
Equity
30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 30/06/11 CAGR
Net Worth 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NOSH 256,448 276,268 267,906 291,874 291,739 535,032 576,710 -33.28%
  QoQ % -7.17% 3.12% -8.21% 0.05% -45.47% -7.23% -
  Horiz. % 44.47% 47.90% 46.45% 50.61% 50.59% 92.77% 100.00%
Ratio Analysis
30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 30/06/11 CAGR
NP Margin 92.39 % 0.00 % 96.55 % 96.20 % 98.21 % 0.00 % 94.91 % -1.33%
  QoQ % 0.00% 0.00% 0.36% -2.05% 0.00% 0.00% -
  Horiz. % 97.34% 0.00% 101.73% 101.36% 103.48% 0.00% 100.00%
ROE - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Per Share
30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 30/06/11 CAGR
RPS 5.30 - 14.99 8.15 5.62 - 7.21 -14.24%
  QoQ % 0.00% 0.00% 83.93% 45.02% 0.00% 0.00% -
  Horiz. % 73.51% 0.00% 207.91% 113.04% 77.95% 0.00% 100.00%
EPS 4.90 -2.68 14.47 7.84 5.52 -3.10 6.84 -15.34%
  QoQ % 282.84% -118.52% 84.57% 42.03% 278.06% -145.32% -
  Horiz. % 71.64% -39.18% 211.55% 114.62% 80.70% -45.32% 100.00%
DPS 3.80 2.30 3.05 3.05 1.80 2.00 1.00 94.76%
  QoQ % 65.22% -24.59% 0.00% 69.44% -10.00% 100.00% -
  Horiz. % 380.00% 230.00% 305.00% 305.00% 180.00% 200.00% 100.00%
NAPS 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Adjusted Per Share Value based on latest NOSH - 273,900
30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 30/06/11 CAGR
RPS 4.97 - 14.66 8.68 5.99 - 15.17 -42.72%
  QoQ % 0.00% 0.00% 68.89% 44.91% 0.00% 0.00% -
  Horiz. % 32.76% 0.00% 96.64% 57.22% 39.49% 0.00% 100.00%
EPS 4.59 2.70 14.15 8.35 5.88 -6.06 14.40 -43.50%
  QoQ % 70.00% -80.92% 69.46% 42.01% 197.03% -142.08% -
  Horiz. % 31.88% 18.75% 98.26% 57.99% 40.83% -42.08% 100.00%
DPS 3.56 2.32 2.98 3.25 1.92 3.91 2.11 29.85%
  QoQ % 53.45% -22.15% -8.31% 69.27% -50.90% 85.31% -
  Horiz. % 168.72% 109.95% 141.23% 154.03% 91.00% 185.31% 100.00%
NAPS 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 30/06/11 CAGR
Date 28/06/13 29/03/13 28/09/12 29/06/12 30/03/12 30/09/11 30/06/11 -
Price 1.1500 1.0800 1.1000 1.0500 1.0400 0.8900 0.9940 -
P/RPS 21.68 0.00 7.34 12.88 18.50 0.00 13.79 25.35%
  QoQ % 0.00% 0.00% -43.01% -30.38% 0.00% 0.00% -
  Horiz. % 157.22% 0.00% 53.23% 93.40% 134.16% 0.00% 100.00%
P/EPS 23.47 40.30 7.60 13.39 18.84 -28.71 14.53 27.05%
  QoQ % -41.76% 430.26% -43.24% -28.93% 165.62% -297.59% -
  Horiz. % 161.53% 277.36% 52.31% 92.15% 129.66% -197.59% 100.00%
EY 4.26 2.48 13.15 7.47 5.31 -3.48 6.88 -21.29%
  QoQ % 71.77% -81.14% 76.04% 40.68% 252.59% -150.58% -
  Horiz. % 61.92% 36.05% 191.13% 108.58% 77.18% -50.58% 100.00%
DY 3.30 2.13 2.77 2.90 1.73 2.25 1.01 80.61%
  QoQ % 54.93% -23.10% -4.48% 67.63% -23.11% 122.77% -
  Horiz. % 326.73% 210.89% 274.26% 287.13% 171.29% 222.77% 100.00%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Price Multiplier on Announcement Date
30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 30/06/11 CAGR
Date 30/07/13 22/05/13 27/11/12 28/08/12 31/05/12 29/11/11 25/08/11 -
Price 1.1700 1.1500 1.0400 1.0900 1.0400 0.9400 0.9140 -
P/RPS 22.06 0.00 6.94 13.37 18.50 0.00 12.68 31.85%
  QoQ % 0.00% 0.00% -48.09% -27.73% 0.00% 0.00% -
  Horiz. % 173.97% 0.00% 54.73% 105.44% 145.90% 0.00% 100.00%
P/EPS 23.88 42.91 7.19 13.90 18.84 -30.32 13.36 33.64%
  QoQ % -44.35% 496.80% -48.27% -26.22% 162.14% -326.95% -
  Horiz. % 178.74% 321.18% 53.82% 104.04% 141.02% -226.95% 100.00%
EY 4.19 2.33 13.91 7.19 5.31 -3.30 7.48 -25.13%
  QoQ % 79.83% -83.25% 93.46% 35.40% 260.91% -144.12% -
  Horiz. % 56.02% 31.15% 185.96% 96.12% 70.99% -44.12% 100.00%
DY 3.25 2.00 2.93 2.80 1.73 2.13 1.09 72.55%
  QoQ % 62.50% -31.74% 4.64% 61.85% -18.78% 95.41% -
  Horiz. % 298.17% 183.49% 268.81% 256.88% 158.72% 195.41% 100.00%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

656  153  373  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.095 
 MINETEC 0.155+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers