Highlights

[MYETFDJ] QoQ Quarter Result on 2010-03-31 [#1]

Stock [MYETFDJ]: MyETF DJISLAMICMKTMSIATITANS25
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -67.18%    YoY -     132.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 30/06/09 31/03/09 CAGR
Revenue 42,776 53,487 0 22,663 65,396 102,198 10,437 102.45%
  QoQ % -20.03% 0.00% 0.00% -65.34% -36.01% 879.19% -
  Horiz. % 409.85% 512.47% 0.00% 217.14% 626.58% 979.19% 100.00%
PBT 41,865 52,180 -15,794 21,282 64,546 101,440 9,783 106.87%
  QoQ % -19.77% 430.38% -174.21% -67.03% -36.37% 936.90% -
  Horiz. % 427.94% 533.37% -161.44% 217.54% 659.78% 1,036.90% 100.00%
Tax -145 -636 -294 -247 -450 -488 -724 -55.25%
  QoQ % 77.20% -116.33% -19.03% 45.11% 7.79% 32.60% -
  Horiz. % 20.03% 87.85% 40.61% 34.12% 62.15% 67.40% 100.00%
NP 41,720 51,544 -16,088 21,035 64,096 100,952 9,059 114.60%
  QoQ % -19.06% 420.39% -176.48% -67.18% -36.51% 1,014.38% -
  Horiz. % 460.54% 568.98% -177.59% 232.20% 707.54% 1,114.38% 100.00%
NP to SH 41,720 51,544 -16,088 21,035 64,096 100,952 9,059 114.60%
  QoQ % -19.06% 420.39% -176.48% -67.18% -36.51% 1,014.38% -
  Horiz. % 460.54% 568.98% -177.59% 232.20% 707.54% 1,114.38% 100.00%
Tax Rate 0.35 % 1.22 % - % 1.16 % 0.70 % 0.48 % 7.40 % -78.25%
  QoQ % -71.31% 0.00% 0.00% 65.71% 45.83% -93.51% -
  Horiz. % 4.73% 16.49% 0.00% 15.68% 9.46% 6.49% 100.00%
Total Cost 1,056 1,943 16,088 1,628 1,300 1,246 1,378 -12.46%
  QoQ % -45.65% -87.92% 888.21% 25.23% 4.33% -9.58% -
  Horiz. % 76.63% 141.00% 1,167.49% 118.14% 94.34% 90.42% 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
31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - 4,543 4,571 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.60% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.40% 100.00%
Div Payout % - % - % - % - % - % 4.50 % 50.46 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -91.08% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 8.92% 100.00%
Equity
31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 30/06/09 31/03/09 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 635,975 708,021 788,627 790,789 812,370 826,121 831,100 -12.52%
  QoQ % -10.18% -10.22% -0.27% -2.66% -1.66% -0.60% -
  Horiz. % 76.52% 85.19% 94.89% 95.15% 97.75% 99.40% 100.00%
Ratio Analysis
31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 97.53 % 96.37 % 0.00 % 92.82 % 98.01 % 98.78 % 86.80 % 6.00%
  QoQ % 1.20% 0.00% 0.00% -5.30% -0.78% 13.80% -
  Horiz. % 112.36% 111.03% 0.00% 106.94% 112.91% 113.80% 100.00%
ROE - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Per Share
31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.73 7.55 - 2.87 8.05 12.37 1.26 131.11%
  QoQ % -10.86% 0.00% 0.00% -64.35% -34.92% 881.75% -
  Horiz. % 534.13% 599.21% 0.00% 227.78% 638.89% 981.75% 100.00%
EPS 6.56 7.28 -2.04 2.66 7.89 12.22 1.09 145.32%
  QoQ % -9.89% 456.86% -176.69% -66.29% -35.43% 1,021.10% -
  Horiz. % 601.83% 667.89% -187.16% 244.04% 723.85% 1,121.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.55 0.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 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 - 275,900
31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.50 19.39 - 8.21 23.70 37.04 3.78 102.50%
  QoQ % -20.06% 0.00% 0.00% -65.36% -36.02% 879.89% -
  Horiz. % 410.05% 512.96% 0.00% 217.20% 626.98% 979.89% 100.00%
EPS 15.12 18.68 -5.83 7.62 23.23 36.59 3.28 114.70%
  QoQ % -19.06% 420.41% -176.51% -67.20% -36.51% 1,015.55% -
  Horiz. % 460.98% 569.51% -177.74% 232.32% 708.23% 1,115.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.65 1.66 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.60% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.40% 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
31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 30/06/09 31/03/09 CAGR
Date 31/03/11 30/09/10 30/06/10 31/03/10 29/09/09 30/06/09 26/03/09 -
Price 0.9450 0.8680 0.8240 0.8350 0.7900 0.7300 0.6200 -
P/RPS 14.05 11.49 0.00 29.14 9.81 5.90 49.37 -46.65%
  QoQ % 22.28% 0.00% 0.00% 197.04% 66.27% -88.05% -
  Horiz. % 28.46% 23.27% 0.00% 59.02% 19.87% 11.95% 100.00%
P/EPS 14.41 11.92 -40.39 31.39 10.01 5.97 56.88 -49.67%
  QoQ % 20.89% 129.51% -228.67% 213.59% 67.67% -89.50% -
  Horiz. % 25.33% 20.96% -71.01% 55.19% 17.60% 10.50% 100.00%
EY 6.94 8.39 -2.48 3.19 9.99 16.74 1.76 98.57%
  QoQ % -17.28% 438.31% -177.74% -68.07% -40.32% 851.14% -
  Horiz. % 394.32% 476.70% -140.91% 181.25% 567.61% 951.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.75 0.89 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -15.73% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 84.27% 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
31/03/11 30/09/10 30/06/10 31/03/10 30/09/09 30/06/09 31/03/09 CAGR
Date 20/05/11 25/11/10 25/08/10 27/05/10 20/11/09 26/08/09 29/05/09 -
Price 0.9820 0.9230 0.8530 0.7870 0.8130 0.7700 0.7100 -
P/RPS 14.60 12.22 0.00 27.46 10.10 6.22 56.54 -49.18%
  QoQ % 19.48% 0.00% 0.00% 171.88% 62.38% -89.00% -
  Horiz. % 25.82% 21.61% 0.00% 48.57% 17.86% 11.00% 100.00%
P/EPS 14.97 12.68 -41.81 29.59 10.30 6.30 65.14 -52.06%
  QoQ % 18.06% 130.33% -241.30% 187.28% 63.49% -90.33% -
  Horiz. % 22.98% 19.47% -64.18% 45.43% 15.81% 9.67% 100.00%
EY 6.68 7.89 -2.39 3.38 9.70 15.87 1.54 108.27%
  QoQ % -15.34% 430.13% -170.71% -65.15% -38.88% 930.52% -
  Horiz. % 433.77% 512.34% -155.19% 219.48% 629.87% 1,030.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.71 0.77 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -7.79% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 92.21% 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.
 


 

1849 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.800.00 
 UCREST 0.2350.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.150.00 
 BTECH 0.2450.00 
 3A 0.840.00 
 TENAGA-C57 0.140.00 
Partners & Brokers