Highlights

[MYETFDJ] QoQ Quarter Result on 2012-09-30 [#3]


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 CAGR
Revenue 3,548 20,537 0 16,367 7,390 16,397 0 -
  QoQ % -82.72% 0.00% 0.00% 121.47% -54.93% 0.00% -
  Horiz. % 21.64% 125.25% 0.00% 99.82% 45.07% 100.00% -
PBT 3,060 20,052 -7,384 15,925 6,879 15,961 -55,824 -
  QoQ % -84.74% 371.56% -146.37% 131.50% -56.90% 128.59% -
  Horiz. % -5.48% -35.92% 13.23% -28.53% -12.32% -28.59% 100.00%
Tax 19 -82 -20 -41 -100 143 -209 -
  QoQ % 123.17% -310.00% 51.22% 59.00% -169.93% 168.42% -
  Horiz. % -9.09% 39.23% 9.57% 19.62% 47.85% -68.42% 100.00%
NP 3,079 19,970 -7,404 15,884 6,779 16,104 -56,033 -
  QoQ % -84.58% 369.72% -146.61% 134.31% -57.90% 128.74% -
  Horiz. % -5.49% -35.64% 13.21% -28.35% -12.10% -28.74% 100.00%
NP to SH 3,079 19,970 -7,404 15,884 6,779 16,104 -56,033 -
  QoQ % -84.58% 369.72% -146.61% 134.31% -57.90% 128.74% -
  Horiz. % -5.49% -35.64% 13.21% -28.35% -12.10% -28.74% 100.00%
Tax Rate -0.62 % 0.41 % - % 0.26 % 1.45 % -0.90 % - % -
  QoQ % -251.22% 0.00% 0.00% -82.07% 261.11% 0.00% -
  Horiz. % 68.89% -45.56% 0.00% -28.89% -161.11% 100.00% -
Total Cost 469 567 7,404 483 611 293 56,033 -90.82%
  QoQ % -17.28% -92.34% 1,432.92% -20.95% 108.53% -99.48% -
  Horiz. % 0.84% 1.01% 13.21% 0.86% 1.09% 0.52% 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
30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 CAGR
Div 3,848 3,850 6,354 3,348 3,652 5,251 - -
  QoQ % -0.04% -39.41% 89.78% -8.33% -30.45% 0.00% -
  Horiz. % 73.29% 73.32% 121.00% 63.76% 69.55% 100.00% -
Div Payout % 125.00 % 19.28 % - % 21.08 % 53.88 % 32.61 % - % -
  QoQ % 548.34% 0.00% 0.00% -60.88% 65.23% 0.00% -
  Horiz. % 383.32% 59.12% 0.00% 64.64% 165.23% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 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 256,583 256,683 276,268 267,858 292,198 291,739 535,688 -30.76%
  QoQ % -0.04% -7.09% 3.14% -8.33% 0.16% -45.54% -
  Horiz. % 47.90% 47.92% 51.57% 50.00% 54.55% 54.46% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 CAGR
NP Margin 86.78 % 97.24 % 0.00 % 97.05 % 91.73 % 98.21 % 0.00 % -
  QoQ % -10.76% 0.00% 0.00% 5.80% -6.60% 0.00% -
  Horiz. % 88.36% 99.01% 0.00% 98.82% 93.40% 100.00% -
ROE - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Per Share
30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 CAGR
RPS 1.38 8.00 - 6.11 2.53 5.62 - -
  QoQ % -82.75% 0.00% 0.00% 141.50% -54.98% 0.00% -
  Horiz. % 24.56% 142.35% 0.00% 108.72% 45.02% 100.00% -
EPS 1.20 7.78 -2.68 5.93 2.32 5.52 -10.46 -
  QoQ % -84.58% 390.30% -145.19% 155.60% -57.97% 152.77% -
  Horiz. % -11.47% -74.38% 25.62% -56.69% -22.18% -52.77% 100.00%
DPS 1.50 1.50 2.30 1.25 1.25 1.80 0.00 -
  QoQ % 0.00% -34.78% 84.00% 0.00% -30.56% 0.00% -
  Horiz. % 83.33% 83.33% 127.78% 69.44% 69.44% 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 - 275,900
30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 CAGR
RPS 1.29 7.44 - 5.93 2.68 5.94 - -
  QoQ % -82.66% 0.00% 0.00% 121.27% -54.88% 0.00% -
  Horiz. % 21.72% 125.25% 0.00% 99.83% 45.12% 100.00% -
EPS 1.12 7.24 -2.68 5.76 2.46 5.84 -20.31 -
  QoQ % -84.53% 370.15% -146.53% 134.15% -57.88% 128.75% -
  Horiz. % -5.51% -35.65% 13.20% -28.36% -12.11% -28.75% 100.00%
DPS 1.39 1.40 2.30 1.21 1.32 1.90 0.00 -
  QoQ % -0.71% -39.13% 90.08% -8.33% -30.53% 0.00% -
  Horiz. % 73.16% 73.68% 121.05% 63.68% 69.47% 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
30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 CAGR
Date 30/09/13 28/06/13 29/03/13 28/09/12 29/06/12 30/03/12 30/09/11 -
Price 1.1550 1.1500 1.0800 1.1000 1.0500 1.0400 0.8900 -
P/RPS 83.53 14.37 0.00 18.00 41.52 18.50 0.00 -
  QoQ % 481.28% 0.00% 0.00% -56.65% 124.43% 0.00% -
  Horiz. % 451.51% 77.68% 0.00% 97.30% 224.43% 100.00% -
P/EPS 96.25 14.78 -40.30 18.55 45.26 18.84 -8.51 -
  QoQ % 551.22% 136.67% -317.25% -59.01% 140.23% 321.39% -
  Horiz. % -1,131.02% -173.68% 473.56% -217.98% -531.84% -221.39% 100.00%
EY 1.04 6.77 -2.48 5.39 2.21 5.31 -11.75 -
  QoQ % -84.64% 372.98% -146.01% 143.89% -58.38% 145.19% -
  Horiz. % -8.85% -57.62% 21.11% -45.87% -18.81% -45.19% 100.00%
DY 1.30 1.30 2.13 1.14 1.19 1.73 0.00 -
  QoQ % 0.00% -38.97% 86.84% -4.20% -31.21% 0.00% -
  Horiz. % 75.14% 75.14% 123.12% 65.90% 68.79% 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
30/09/13 30/06/13 31/03/13 30/09/12 30/06/12 31/03/12 30/09/11 CAGR
Date 13/11/13 30/07/13 22/05/13 27/11/12 28/08/12 31/05/12 29/11/11 -
Price 1.1600 1.1700 1.1500 1.0400 1.0900 1.0400 0.9400 -
P/RPS 83.89 14.62 0.00 17.02 43.10 18.50 0.00 -
  QoQ % 473.80% 0.00% 0.00% -60.51% 132.97% 0.00% -
  Horiz. % 453.46% 79.03% 0.00% 92.00% 232.97% 100.00% -
P/EPS 96.67 15.04 -42.91 17.54 46.98 18.84 -8.99 -
  QoQ % 542.75% 135.05% -344.64% -62.66% 149.36% 309.57% -
  Horiz. % -1,075.31% -167.30% 477.31% -195.11% -522.58% -209.57% 100.00%
EY 1.03 6.65 -2.33 5.70 2.13 5.31 -11.13 -
  QoQ % -84.51% 385.41% -140.88% 167.61% -59.89% 147.71% -
  Horiz. % -9.25% -59.75% 20.93% -51.21% -19.14% -47.71% 100.00%
DY 1.29 1.28 2.00 1.20 1.15 1.73 0.00 -
  QoQ % 0.78% -36.00% 66.67% 4.35% -33.53% 0.00% -
  Horiz. % 74.57% 73.99% 115.61% 69.36% 66.47% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers