Highlights

[N2N] YoY Cumulative Quarter Result on 2012-09-30 [#3]


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 29,090 25,870 22,767 19,139 14,904 10,710 9,689 20.10%
  YoY % 12.45% 13.63% 18.96% 28.42% 39.16% 10.54% -
  Horiz. % 300.24% 267.00% 234.98% 197.53% 153.82% 110.54% 100.00%
PBT 7,155 5,224 4,247 1,511 -1,707 -6,576 -10,520 -
  YoY % 36.96% 23.00% 181.07% 188.52% 74.04% 37.49% -
  Horiz. % -68.01% -49.66% -40.37% -14.36% 16.23% 62.51% 100.00%
Tax -93 -130 -79 -18 -208 -3 0 -
  YoY % 28.46% -64.56% -338.89% 91.35% -6,833.33% 0.00% -
  Horiz. % 3,100.00% 4,333.33% 2,633.33% 600.00% 6,933.33% 100.00% -
NP 7,062 5,094 4,168 1,493 -1,915 -6,579 -10,520 -
  YoY % 38.63% 22.22% 179.17% 177.96% 70.89% 37.46% -
  Horiz. % -67.13% -48.42% -39.62% -14.19% 18.20% 62.54% 100.00%
NP to SH 7,065 5,094 4,168 1,493 -1,915 -6,579 -10,520 -
  YoY % 38.69% 22.22% 179.17% 177.96% 70.89% 37.46% -
  Horiz. % -67.16% -48.42% -39.62% -14.19% 18.20% 62.54% 100.00%
Tax Rate 1.30 % 2.49 % 1.86 % 1.19 % - % - % - % -
  YoY % -47.79% 33.87% 56.30% 0.00% 0.00% 0.00% -
  Horiz. % 109.24% 209.24% 156.30% 100.00% - - -
Total Cost 22,028 20,776 18,599 17,646 16,819 17,289 20,209 1.45%
  YoY % 6.03% 11.70% 5.40% 4.92% -2.72% -14.45% -
  Horiz. % 109.00% 102.81% 92.03% 87.32% 83.23% 85.55% 100.00%
Net Worth 162,363 158,546 46,837 39,654 38,150 40,341 57,979 18.71%
  YoY % 2.41% 238.50% 18.12% 3.94% -5.43% -30.42% -
  Horiz. % 280.04% 273.45% 80.78% 68.39% 65.80% 69.58% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 4,388 7,728 - - - - - -
  YoY % -43.22% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.78% 100.00% - - - - -
Div Payout % 62.11 % 151.72 % - % - % - % - % - % -
  YoY % -59.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.94% 100.00% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 162,363 158,546 46,837 39,654 38,150 40,341 57,979 18.71%
  YoY % 2.41% 238.50% 18.12% 3.94% -5.43% -30.42% -
  Horiz. % 280.04% 273.45% 80.78% 68.39% 65.80% 69.58% 100.00%
NOSH 438,819 351,310 299,856 298,600 299,218 299,045 298,863 6.61%
  YoY % 24.91% 17.16% 0.42% -0.21% 0.06% 0.06% -
  Horiz. % 146.83% 117.55% 100.33% 99.91% 100.12% 100.06% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 24.28 % 19.69 % 18.31 % 7.80 % -12.85 % -61.43 % -108.58 % -
  YoY % 23.31% 7.54% 134.74% 160.70% 79.08% 43.42% -
  Horiz. % -22.36% -18.13% -16.86% -7.18% 11.83% 56.58% 100.00%
ROE 4.35 % 3.21 % 8.90 % 3.77 % -5.02 % -16.31 % -18.14 % -
  YoY % 35.51% -63.93% 136.07% 175.10% 69.22% 10.09% -
  Horiz. % -23.98% -17.70% -49.06% -20.78% 27.67% 89.91% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.63 7.36 7.59 6.41 4.98 3.58 3.24 12.67%
  YoY % -9.92% -3.03% 18.41% 28.71% 39.11% 10.49% -
  Horiz. % 204.63% 227.16% 234.26% 197.84% 153.70% 110.49% 100.00%
EPS 1.61 1.45 1.39 0.50 -0.64 -2.20 -3.52 -
  YoY % 11.03% 4.32% 178.00% 178.12% 70.91% 37.50% -
  Horiz. % -45.74% -41.19% -39.49% -14.20% 18.18% 62.50% 100.00%
DPS 1.00 2.20 0.00 0.00 0.00 0.00 0.00 -
  YoY % -54.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.45% 100.00% - - - - -
NAPS 0.3700 0.4513 0.1562 0.1328 0.1275 0.1349 0.1940 11.36%
  YoY % -18.01% 188.92% 17.62% 4.16% -5.49% -30.46% -
  Horiz. % 190.72% 232.63% 80.52% 68.45% 65.72% 69.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.87 4.33 3.81 3.20 2.49 1.79 1.62 20.12%
  YoY % 12.47% 13.65% 19.06% 28.51% 39.11% 10.49% -
  Horiz. % 300.62% 267.28% 235.19% 197.53% 153.70% 110.49% 100.00%
EPS 1.18 0.85 0.70 0.25 -0.32 -1.10 -1.76 -
  YoY % 38.82% 21.43% 180.00% 178.12% 70.91% 37.50% -
  Horiz. % -67.05% -48.30% -39.77% -14.20% 18.18% 62.50% 100.00%
DPS 0.73 1.29 0.00 0.00 0.00 0.00 0.00 -
  YoY % -43.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.59% 100.00% - - - - -
NAPS 0.2716 0.2652 0.0783 0.0663 0.0638 0.0675 0.0970 18.71%
  YoY % 2.41% 238.70% 18.10% 3.92% -5.48% -30.41% -
  Horiz. % 280.00% 273.40% 80.72% 68.35% 65.77% 69.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.6900 0.8800 0.4500 0.5000 0.2700 0.2900 0.2500 -
P/RPS 10.41 11.95 5.93 7.80 5.42 8.10 7.71 5.13%
  YoY % -12.89% 101.52% -23.97% 43.91% -33.09% 5.06% -
  Horiz. % 135.02% 154.99% 76.91% 101.17% 70.30% 105.06% 100.00%
P/EPS 42.86 60.69 32.37 100.00 -42.19 -13.18 -7.10 -
  YoY % -29.38% 87.49% -67.63% 337.02% -220.11% -85.63% -
  Horiz. % -603.66% -854.79% -455.92% -1,408.45% 594.23% 185.63% 100.00%
EY 2.33 1.65 3.09 1.00 -2.37 -7.59 -14.08 -
  YoY % 41.21% -46.60% 209.00% 142.19% 68.77% 46.09% -
  Horiz. % -16.55% -11.72% -21.95% -7.10% 16.83% 53.91% 100.00%
DY 1.45 2.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % -42.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.00% 100.00% - - - - -
P/NAPS 1.86 1.95 2.88 3.77 2.12 2.15 1.29 6.29%
  YoY % -4.62% -32.29% -23.61% 77.83% -1.40% 66.67% -
  Horiz. % 144.19% 151.16% 223.26% 292.25% 164.34% 166.67% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 26/11/13 27/11/12 03/11/11 30/11/10 24/11/09 -
Price 0.9650 0.8500 0.4900 0.4900 0.2300 0.2800 0.3100 -
P/RPS 14.56 11.54 6.45 7.64 4.62 7.82 9.56 7.26%
  YoY % 26.17% 78.91% -15.58% 65.37% -40.92% -18.20% -
  Horiz. % 152.30% 120.71% 67.47% 79.92% 48.33% 81.80% 100.00%
P/EPS 59.94 58.62 35.25 98.00 -35.94 -12.73 -8.81 -
  YoY % 2.25% 66.30% -64.03% 372.68% -182.33% -44.49% -
  Horiz. % -680.36% -665.38% -400.11% -1,112.37% 407.95% 144.49% 100.00%
EY 1.67 1.71 2.84 1.02 -2.78 -7.86 -11.35 -
  YoY % -2.34% -39.79% 178.43% 136.69% 64.63% 30.75% -
  Horiz. % -14.71% -15.07% -25.02% -8.99% 24.49% 69.25% 100.00%
DY 1.04 2.59 0.00 0.00 0.00 0.00 0.00 -
  YoY % -59.85% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.15% 100.00% - - - - -
P/NAPS 2.61 1.88 3.14 3.69 1.80 2.08 1.60 8.49%
  YoY % 38.83% -40.13% -14.91% 105.00% -13.46% 30.00% -
  Horiz. % 163.12% 117.50% 196.25% 230.63% 112.50% 130.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers