Highlights

[MYETFDJ] YoY Quarter Result on 2012-03-31 [#1]

Stock [MYETFDJ]: MyETF DJISLAMICMKTMSIATITANS25
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     128.74%    YoY -     -61.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 12,987 0 0 16,397 42,776 22,663 10,437 3.71%
  YoY % 0.00% 0.00% 0.00% -61.67% 88.75% 117.14% -
  Horiz. % 124.43% 0.00% 0.00% 157.10% 409.85% 217.14% 100.00%
PBT 12,544 -965 -7,384 15,961 41,865 21,282 9,783 4.23%
  YoY % 1,399.90% 86.93% -146.26% -61.88% 96.72% 117.54% -
  Horiz. % 128.22% -9.86% -75.48% 163.15% 427.94% 217.54% 100.00%
Tax 0 0 -20 143 -145 -247 -724 -
  YoY % 0.00% 0.00% -113.99% 198.62% 41.30% 65.88% -
  Horiz. % -0.00% -0.00% 2.76% -19.75% 20.03% 34.12% 100.00%
NP 12,544 -965 -7,404 16,104 41,720 21,035 9,059 5.57%
  YoY % 1,399.90% 86.97% -145.98% -61.40% 98.34% 132.20% -
  Horiz. % 138.47% -10.65% -81.73% 177.77% 460.54% 232.20% 100.00%
NP to SH 12,544 -965 -7,404 16,104 41,720 21,035 9,059 5.57%
  YoY % 1,399.90% 86.97% -145.98% -61.40% 98.34% 132.20% -
  Horiz. % 138.47% -10.65% -81.73% 177.77% 460.54% 232.20% 100.00%
Tax Rate - % - % - % -0.90 % 0.35 % 1.16 % 7.40 % -
  YoY % 0.00% 0.00% 0.00% -357.14% -69.83% -84.32% -
  Horiz. % 0.00% 0.00% 0.00% -12.16% 4.73% 15.68% 100.00%
Total Cost 443 965 7,404 293 1,056 1,628 1,378 -17.23%
  YoY % -54.09% -86.97% 2,426.96% -72.25% -35.14% 18.14% -
  Horiz. % 32.15% 70.03% 537.30% 21.26% 76.63% 118.14% 100.00%
Net Worth 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 8,312 4,190 6,354 5,251 - - 4,571 10.48%
  YoY % 98.38% -34.06% 21.00% 0.00% 0.00% 0.00% -
  Horiz. % 181.85% 91.67% 139.01% 114.88% 0.00% 0.00% 100.00%
Div Payout % 66.27 % - % - % 32.61 % - % - % 50.46 % 4.65%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.33% 0.00% 0.00% 64.63% 0.00% 0.00% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NOSH 251,887 253,947 276,268 291,739 635,975 790,789 831,100 -18.03%
  YoY % -0.81% -8.08% -5.30% -54.13% -19.58% -4.85% -
  Horiz. % 30.31% 30.56% 33.24% 35.10% 76.52% 95.15% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 96.59 % 0.00 % 0.00 % 98.21 % 97.53 % 92.82 % 86.80 % 1.80%
  YoY % 0.00% 0.00% 0.00% 0.70% 5.07% 6.94% -
  Horiz. % 111.28% 0.00% 0.00% 113.15% 112.36% 106.94% 100.00%
ROE - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 5.16 - - 5.62 6.73 2.87 1.26 26.47%
  YoY % 0.00% 0.00% 0.00% -16.49% 134.49% 127.78% -
  Horiz. % 409.52% 0.00% 0.00% 446.03% 534.13% 227.78% 100.00%
EPS 4.98 -0.38 -2.68 5.52 6.56 2.66 1.09 28.80%
  YoY % 1,410.53% 85.82% -148.55% -15.85% 146.62% 144.04% -
  Horiz. % 456.88% -34.86% -245.87% 506.42% 601.83% 244.04% 100.00%
DPS 3.30 1.65 2.30 1.80 0.00 0.00 0.55 34.78%
  YoY % 100.00% -28.26% 27.78% 0.00% 0.00% 0.00% -
  Horiz. % 600.00% 300.00% 418.18% 327.27% 0.00% 0.00% 100.00%
NAPS 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Adjusted Per Share Value based on latest NOSH - 275,900
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.71 - - 5.94 15.50 8.21 3.78 3.73%
  YoY % 0.00% 0.00% 0.00% -61.68% 88.79% 117.20% -
  Horiz. % 124.60% 0.00% 0.00% 157.14% 410.05% 217.20% 100.00%
EPS 4.55 -0.35 -2.68 5.84 15.12 7.62 3.28 5.60%
  YoY % 1,400.00% 86.94% -145.89% -61.38% 98.43% 132.32% -
  Horiz. % 138.72% -10.67% -81.71% 178.05% 460.98% 232.32% 100.00%
DPS 3.01 1.52 2.30 1.90 0.00 0.00 1.66 10.42%
  YoY % 98.03% -33.91% 21.05% 0.00% 0.00% 0.00% -
  Horiz. % 181.33% 91.57% 138.55% 114.46% 0.00% 0.00% 100.00%
NAPS 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 26/03/09 -
Price 1.1650 1.1600 1.0800 1.0400 0.9450 0.8350 0.6200 -
P/RPS 22.60 0.00 0.00 18.50 14.05 29.14 49.37 -12.21%
  YoY % 0.00% 0.00% 0.00% 31.67% -51.78% -40.98% -
  Horiz. % 45.78% 0.00% 0.00% 37.47% 28.46% 59.02% 100.00%
P/EPS 23.39 -305.26 -40.30 18.84 14.41 31.39 56.88 -13.76%
  YoY % 107.66% -657.47% -313.91% 30.74% -54.09% -44.81% -
  Horiz. % 41.12% -536.67% -70.85% 33.12% 25.33% 55.19% 100.00%
EY 4.27 -0.33 -2.48 5.31 6.94 3.19 1.76 15.91%
  YoY % 1,393.94% 86.69% -146.70% -23.49% 117.55% 81.25% -
  Horiz. % 242.61% -18.75% -140.91% 301.70% 394.32% 181.25% 100.00%
DY 2.83 1.42 2.13 1.73 0.00 0.00 0.89 21.25%
  YoY % 99.30% -33.33% 23.12% 0.00% 0.00% 0.00% -
  Horiz. % 317.98% 159.55% 239.33% 194.38% 0.00% 0.00% 100.00%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 28/05/14 22/05/13 31/05/12 20/05/11 27/05/10 29/05/09 -
Price 1.1500 1.1800 1.1500 1.0400 0.9820 0.7870 0.7100 -
P/RPS 22.30 0.00 0.00 18.50 14.60 27.46 56.54 -14.36%
  YoY % 0.00% 0.00% 0.00% 26.71% -46.83% -51.43% -
  Horiz. % 39.44% 0.00% 0.00% 32.72% 25.82% 48.57% 100.00%
P/EPS 23.09 -310.53 -42.91 18.84 14.97 29.59 65.14 -15.87%
  YoY % 107.44% -623.68% -327.76% 25.85% -49.41% -54.57% -
  Horiz. % 35.45% -476.71% -65.87% 28.92% 22.98% 45.43% 100.00%
EY 4.33 -0.32 -2.33 5.31 6.68 3.38 1.54 18.79%
  YoY % 1,453.13% 86.27% -143.88% -20.51% 97.63% 119.48% -
  Horiz. % 281.17% -20.78% -151.30% 344.81% 433.77% 219.48% 100.00%
DY 2.87 1.40 2.00 1.73 0.00 0.00 0.77 24.51%
  YoY % 105.00% -30.00% 15.61% 0.00% 0.00% 0.00% -
  Horiz. % 372.73% 181.82% 259.74% 224.68% 0.00% 0.00% 100.00%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 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.
 


 

269  238  578  1097 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.725+0.07 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 MYEG 1.68+0.07 
 HSI-C5P 0.275+0.005 
 VSOLAR 0.22-0.01 
 ISTONE 0.2050.00 
 ARMADA 0.230.00 
 HSI-C5J 0.105+0.005 
Partners & Brokers