[MSC] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	2,276,367	2,495,024	2,336,734	2,290,392	1,913,143	1,570,813	1,375,176	39.72%
YoY %	-8.76%	6.77%	2.02%	19.72%	21.79%	14.23%	-	-
Horiz. %	165.53%	181.43%	169.92%	166.55%	139.12%	114.23%	100.00%	-
PBT	-28,158	74,124	67,112	101,872	120,995	57,557	53,604	-
YoY %	-137.99%	10.45%	-34.12%	-15.80%	110.22%	7.37%	-	-
Horiz. %	-52.53%	138.28%	125.20%	190.05%	225.72%	107.37%	100.00%	-
Tax	-18,629	-28,313	-26,886	-31,836	-42,779	-23,581	-21,100	-7.93%
YoY %	34.20%	-5.31%	15.55%	25.58%	-81.41%	-11.76%	-	-
Horiz. %	88.29%	134.18%	127.42%	150.88%	202.74%	111.76%	100.00%	-
NP	-46,787	45,810	40,226	70,036	78,216	33,976	32,504	-
YoY %	-202.13%	13.88%	-42.56%	-10.46%	130.21%	4.53%	-	-
Horiz. %	-143.94%	140.94%	123.76%	215.47%	240.63%	104.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-46,337	40,804	36,670	61,232	67,441	29,476	29,294	-
YoY %	-213.56%	11.27%	-40.11%	-9.21%	128.80%	0.62%	-	-
Horiz. %	-158.18%	139.29%	125.18%	209.03%	230.22%	100.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	38.20%	40.06%	31.25%	35.36%	40.97%	39.36%	-
YoY %	-	-4.64%	28.19%	-11.62%	-13.69%	4.09%	-	-
Horiz. %	-	97.05%	101.78%	79.40%	89.84%	104.09%	100.00%	-
Total Cost	2,323,154	2,449,213	2,296,508	2,220,356	1,834,927	1,536,837	1,342,672	43.88%
YoY %	-5.15%	6.65%	3.43%	21.01%	19.40%	14.46%	-	-
Horiz. %	173.02%	182.41%	171.04%	165.37%	136.66%	114.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	296,330	369,036	353,925	361,689	350,333	312,495	310,215	-2.99%
YoY %	-19.70%	4.27%	-2.15%	3.24%	12.11%	0.73%	-	-
Horiz. %	95.52%	118.96%	114.09%	116.59%	112.93%	100.73%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	6,001	8,000	12,022	-	13,053	14,588	13,219	-40.79%
YoY %	-24.99%	-33.46%	0.00%	-	-10.52%	10.36%	-	-
Horiz. %	45.40%	60.52%	90.94%	-	98.74%	110.36%	100.00%	-
Div Payout %	0.00%	19.61%	32.79%	-	19.35%	49.49%	45.13%	-
YoY %	0.00%	-40.20%	0.00%	-	-60.90%	9.66%	-	-
Horiz. %	0.00%	43.45%	72.66%	-	42.88%	109.66%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	296,330	369,036	353,925	361,689	350,333	312,495	310,215	-2.99%
YoY %	-19.70%	4.27%	-2.15%	3.24%	12.11%	0.73%	-	-
Horiz. %	95.52%	118.96%	114.09%	116.59%	112.93%	100.73%	100.00%	-
NOSH	75,020	75,007	75,143	75,039	75,017	74,938	75,112	-0.08%
YoY %	0.02%	-0.18%	0.14%	0.03%	0.11%	-0.23%	-	-
Horiz. %	99.88%	99.86%	100.04%	99.90%	99.87%	99.77%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	-2.06%	1.84%	1.72%	3.06%	4.09%	2.16%	2.36%	-
YoY %	-211.96%	6.98%	-43.79%	-25.18%	89.35%	-8.47%	-	-
Horiz. %	-87.29%	77.97%	72.88%	129.66%	173.31%	91.53%	100.00%	-
ROE	-15.64%	11.06%	10.36%	16.93%	19.25%	9.43%	9.44%	-
YoY %	-241.41%	6.76%	-38.81%	-12.05%	104.14%	-0.11%	-	-
Horiz. %	-165.68%	117.16%	109.75%	179.34%	203.92%	99.89%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	3,034.33	3,326.37	3,109.70	3,052.26	2,550.25	2,096.12	1,830.81	39.83%
YoY %	-8.78%	6.97%	1.88%	19.68%	21.67%	14.49%	-	-
Horiz. %	165.74%	181.69%	169.85%	166.72%	139.30%	114.49%	100.00%	-
EPS	-61.80	54.40	48.80	81.60	89.90	39.33	39.00	-
YoY %	-213.60%	11.48%	-40.20%	-9.23%	128.58%	0.85%	-	-
Horiz. %	-158.46%	139.49%	125.13%	209.23%	230.51%	100.85%	100.00%	-
DPS	8.00	10.67	16.00	0.00	17.40	19.47	17.60	-40.74%
YoY %	-25.02%	-33.31%	0.00%	0.00%	-10.63%	10.62%	-	-
Horiz. %	45.45%	60.62%	90.91%	0.00%	98.86%	110.62%	100.00%	-
NAPS	3.95	4.92	4.71	4.82	4.67	4.17	4.13	-2.91%
YoY %	-19.72%	4.46%	-2.28%	3.21%	11.99%	0.97%	-	-
Horiz. %	95.64%	119.13%	114.04%	116.71%	113.08%	100.97%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 75,039
RPS	541.99	594.05	556.37	545.33	455.51	374.00	327.42	39.72%
YoY %	-8.76%	6.77%	2.02%	19.72%	21.79%	14.23%	-	-
Horiz. %	165.53%	181.43%	169.93%	166.55%	139.12%	114.23%	100.00%	-
EPS	-11.03	9.72	8.73	14.58	16.06	7.02	6.97	-
YoY %	-213.48%	11.34%	-40.12%	-9.22%	128.77%	0.72%	-	-
Horiz. %	-158.25%	139.45%	125.25%	209.18%	230.42%	100.72%	100.00%	-
DPS	1.43	1.90	2.86	0.00	3.11	3.47	3.15	-40.79%
YoY %	-24.74%	-33.57%	0.00%	0.00%	-10.37%	10.16%	-	-
Horiz. %	45.40%	60.32%	90.79%	0.00%	98.73%	110.16%	100.00%	-
NAPS	0.7055	0.8787	0.8427	0.8612	0.8341	0.744	0.7386	-2.99%
YoY %	-19.71%	4.27%	-2.15%	3.25%	12.11%	0.73%	-	-
Horiz. %	95.52%	118.97%	114.09%	116.60%	112.93%	100.73%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	3.00	5.05	8.10	8.10	8.00	8.30	6.50	-
P/RPS	0.10	0.15	0.26	0.27	0.31	0.40	0.36	-57.26%
YoY %	-33.33%	-42.31%	-3.70%	-12.90%	-22.50%	11.11%	-	-
Horiz. %	27.78%	41.67%	72.22%	75.00%	86.11%	111.11%	100.00%	-
P/EPS	-4.86	9.28	16.60	9.93	8.90	21.10	16.67	-
YoY %	-152.37%	-44.10%	67.17%	11.57%	-57.82%	26.57%	-	-
Horiz. %	-29.15%	55.67%	99.58%	59.57%	53.39%	126.57%	100.00%	-
EY	-20.59	10.77	6.02	10.07	11.24	4.74	6.00	-
YoY %	-291.18%	78.90%	-40.22%	-10.41%	137.13%	-21.00%	-	-
Horiz. %	-343.17%	179.50%	100.33%	167.83%	187.33%	79.00%	100.00%	-
DY	2.67	2.11	1.98	0.00	2.18	2.35	2.71	-0.98%
YoY %	26.54%	6.57%	0.00%	0.00%	-7.23%	-13.28%	-	-
Horiz. %	98.52%	77.86%	73.06%	0.00%	80.44%	86.72%	100.00%	-
P/NAPS	0.76	1.03	1.72	1.68	1.71	1.99	1.57	-38.21%
YoY %	-26.21%	-40.12%	2.38%	-1.75%	-14.07%	26.75%	-	-
Horiz. %	48.41%	65.61%	109.55%	107.01%	108.92%	126.75%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/09	06/11/08	12/08/08	12/05/08	15/02/08	02/11/07	07/08/07	-
Price	2.65	3.10	6.75	8.70	7.30	8.50	8.20	-
P/RPS	0.09	0.09	0.22	0.29	0.29	0.41	0.45	-65.63%
YoY %	0.00%	-59.09%	-24.14%	0.00%	-29.27%	-8.89%	-	-
Horiz. %	20.00%	20.00%	48.89%	64.44%	64.44%	91.11%	100.00%	-
P/EPS	-4.29	5.70	13.83	10.66	8.12	21.61	21.03	-
YoY %	-175.26%	-58.79%	29.74%	31.28%	-62.42%	2.76%	-	-
Horiz. %	-20.40%	27.10%	65.76%	50.69%	38.61%	102.76%	100.00%	-
EY	-23.31	17.55	7.23	9.38	12.32	4.63	4.76	-
YoY %	-232.82%	142.74%	-22.92%	-23.86%	166.09%	-2.73%	-	-
Horiz. %	-489.71%	368.70%	151.89%	197.06%	258.82%	97.27%	100.00%	-
DY	3.02	3.44	2.37	0.00	2.38	2.29	2.15	25.29%
YoY %	-12.21%	45.15%	0.00%	0.00%	3.93%	6.51%	-	-
Horiz. %	140.47%	160.00%	110.23%	0.00%	110.70%	106.51%	100.00%	-
P/NAPS	0.67	0.63	1.43	1.80	1.56	2.04	1.99	-51.44%
YoY %	6.35%	-55.94%	-20.56%	15.38%	-23.53%	2.51%	-	-
Horiz. %	33.67%	31.66%	71.86%	90.45%	78.39%	102.51%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos