Highlights

[STRAITS] QoQ TTM Result on 2010-06-30 [#2]

Stock [STRAITS]: STRAITS INTER LOGISTICS BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -0.34%    YoY -     17.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,846 7,084 11,602 13,387 13,915 11,617 7,617 -48.16%
  QoQ % -59.82% -38.94% -13.33% -3.79% 19.78% 52.51% -
  Horiz. % 37.36% 93.00% 152.32% 175.75% 182.68% 152.51% 100.00%
PBT -5,428 -5,889 -4,448 -3,783 -3,770 -3,603 -3,548 32.81%
  QoQ % 7.83% -32.40% -17.58% -0.34% -4.64% -1.55% -
  Horiz. % 152.99% 165.98% 125.37% 106.62% 106.26% 101.55% 100.00%
Tax 2 2 -14 -14 -14 -14 -627 -
  QoQ % 0.00% 114.29% 0.00% 0.00% 0.00% 97.77% -
  Horiz. % -0.32% -0.32% 2.23% 2.23% 2.23% 2.23% 100.00%
NP -5,426 -5,887 -4,462 -3,797 -3,784 -3,617 -4,175 19.11%
  QoQ % 7.83% -31.94% -17.51% -0.34% -4.62% 13.37% -
  Horiz. % 129.96% 141.01% 106.87% 90.95% 90.63% 86.63% 100.00%
NP to SH -5,426 -5,887 -4,462 -3,797 -3,784 -3,617 -4,139 19.80%
  QoQ % 7.83% -31.94% -17.51% -0.34% -4.62% 12.61% -
  Horiz. % 131.09% 142.23% 107.80% 91.74% 91.42% 87.39% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,272 12,971 16,064 17,184 17,699 15,234 11,792 -21.07%
  QoQ % -36.23% -19.25% -6.52% -2.91% 16.18% 29.19% -
  Horiz. % 70.15% 110.00% 136.23% 145.73% 150.09% 129.19% 100.00%
Net Worth 9,037 9,978 12,598 13,967 14,436 14,552 13,265 -22.59%
  QoQ % -9.43% -20.79% -9.80% -3.25% -0.80% 9.70% -
  Horiz. % 68.13% 75.22% 94.97% 105.29% 108.82% 109.70% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 9,037 9,978 12,598 13,967 14,436 14,552 13,265 -22.59%
  QoQ % -9.43% -20.79% -9.80% -3.25% -0.80% 9.70% -
  Horiz. % 68.13% 75.22% 94.97% 105.29% 108.82% 109.70% 100.00%
NOSH 119,545 118,372 119,074 119,787 118,915 107,398 106,896 7.75%
  QoQ % 0.99% -0.59% -0.60% 0.73% 10.72% 0.47% -
  Horiz. % 111.83% 110.74% 111.39% 112.06% 111.24% 100.47% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -190.65 % -83.10 % -38.46 % -28.36 % -27.19 % -31.14 % -54.81 % 129.75%
  QoQ % -129.42% -116.07% -35.61% -4.30% 12.68% 43.19% -
  Horiz. % 347.84% 151.61% 70.17% 51.74% 49.61% 56.81% 100.00%
ROE -60.04 % -59.00 % -35.42 % -27.19 % -26.21 % -24.85 % -31.20 % 54.77%
  QoQ % -1.76% -66.57% -30.27% -3.74% -5.47% 20.35% -
  Horiz. % 192.44% 189.10% 113.53% 87.15% 84.01% 79.65% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.38 5.98 9.74 11.18 11.70 10.82 7.13 -51.91%
  QoQ % -60.20% -38.60% -12.88% -4.44% 8.13% 51.75% -
  Horiz. % 33.38% 83.87% 136.61% 156.80% 164.10% 151.75% 100.00%
EPS -4.54 -4.97 -3.75 -3.17 -3.18 -3.37 -3.87 11.24%
  QoQ % 8.65% -32.53% -18.30% 0.31% 5.64% 12.92% -
  Horiz. % 117.31% 128.42% 96.90% 81.91% 82.17% 87.08% 100.00%
DPS 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. % - - - - - - -
NAPS 0.0756 0.0843 0.1058 0.1166 0.1214 0.1355 0.1241 -28.16%
  QoQ % -10.32% -20.32% -9.26% -3.95% -10.41% 9.19% -
  Horiz. % 60.92% 67.93% 85.25% 93.96% 97.82% 109.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 650,658
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.44 1.09 1.78 2.06 2.14 1.79 1.17 -47.93%
  QoQ % -59.63% -38.76% -13.59% -3.74% 19.55% 52.99% -
  Horiz. % 37.61% 93.16% 152.14% 176.07% 182.91% 152.99% 100.00%
EPS -0.83 -0.90 -0.69 -0.58 -0.58 -0.56 -0.64 18.94%
  QoQ % 7.78% -30.43% -18.97% 0.00% -3.57% 12.50% -
  Horiz. % 129.69% 140.62% 107.81% 90.62% 90.62% 87.50% 100.00%
DPS 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. % - - - - - - -
NAPS 0.0139 0.0153 0.0194 0.0215 0.0222 0.0224 0.0204 -22.59%
  QoQ % -9.15% -21.13% -9.77% -3.15% -0.89% 9.80% -
  Horiz. % 68.14% 75.00% 95.10% 105.39% 108.82% 109.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.1000 0.0700 0.0600 0.0800 0.1100 0.0900 0.1200 -
P/RPS 4.20 1.17 0.62 0.72 0.94 0.83 1.68 84.30%
  QoQ % 258.97% 88.71% -13.89% -23.40% 13.25% -50.60% -
  Horiz. % 250.00% 69.64% 36.90% 42.86% 55.95% 49.40% 100.00%
P/EPS -2.20 -1.41 -1.60 -2.52 -3.46 -2.67 -3.10 -20.45%
  QoQ % -56.03% 11.88% 36.51% 27.17% -29.59% 13.87% -
  Horiz. % 70.97% 45.48% 51.61% 81.29% 111.61% 86.13% 100.00%
EY -45.39 -71.05 -62.45 -39.62 -28.93 -37.42 -32.27 25.56%
  QoQ % 36.12% -13.77% -57.62% -36.95% 22.69% -15.96% -
  Horiz. % 140.66% 220.17% 193.52% 122.78% 89.65% 115.96% 100.00%
DY 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. % - - - - - - -
P/NAPS 1.32 0.83 0.57 0.69 0.91 0.66 0.97 22.82%
  QoQ % 59.04% 45.61% -17.39% -24.18% 37.88% -31.96% -
  Horiz. % 136.08% 85.57% 58.76% 71.13% 93.81% 68.04% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 22/11/10 26/08/10 27/05/10 23/02/10 30/11/09 -
Price 0.1000 0.0800 0.0600 0.0600 0.0900 0.1200 0.1100 -
P/RPS 4.20 1.34 0.62 0.54 0.77 1.11 1.54 95.32%
  QoQ % 213.43% 116.13% 14.81% -29.87% -30.63% -27.92% -
  Horiz. % 272.73% 87.01% 40.26% 35.06% 50.00% 72.08% 100.00%
P/EPS -2.20 -1.61 -1.60 -1.89 -2.83 -3.56 -2.84 -15.67%
  QoQ % -36.65% -0.62% 15.34% 33.22% 20.51% -25.35% -
  Horiz. % 77.46% 56.69% 56.34% 66.55% 99.65% 125.35% 100.00%
EY -45.39 -62.17 -62.45 -52.83 -35.36 -28.07 -35.20 18.49%
  QoQ % 26.99% 0.45% -18.21% -49.41% -25.97% 20.26% -
  Horiz. % 128.95% 176.62% 177.41% 150.09% 100.45% 79.74% 100.00%
DY 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. % - - - - - - -
P/NAPS 1.32 0.95 0.57 0.51 0.74 0.89 0.89 30.08%
  QoQ % 38.95% 66.67% 11.76% -31.08% -16.85% 0.00% -
  Horiz. % 148.31% 106.74% 64.04% 57.30% 83.15% 100.00% 100.00%

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 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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