[RVIEW] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Cumulative Result
Revenue	6,939	23,908	17,150	9,990	4,344	21,942	16,700	-44.34%
YoY %	-70.98%	39.41%	71.67%	129.97%	-80.20%	31.39%	-	-
Horiz. %	41.55%	143.16%	102.69%	59.82%	26.01%	131.39%	100.00%	-
PBT	6,586	17,881	12,131	5,386	1,723	18,592	15,142	-42.62%
YoY %	-63.17%	47.40%	125.23%	212.59%	-90.73%	22.78%	-	-
Horiz. %	43.49%	118.09%	80.11%	35.57%	11.38%	122.78%	100.00%	-
Tax	-1,352	-3,958	-3,134	-1,742	-737	-3,367	-3,004	-41.29%
YoY %	65.84%	-26.29%	-79.91%	-136.36%	78.11%	-12.08%	-	-
Horiz. %	45.01%	131.76%	104.33%	57.99%	24.53%	112.08%	100.00%	-
NP	5,234	13,923	8,997	3,644	986	15,225	12,138	-42.95%
YoY %	-62.41%	54.75%	146.90%	269.57%	-93.52%	25.43%	-	-
Horiz. %	43.12%	114.71%	74.12%	30.02%	8.12%	125.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,234	13,923	8,997	3,644	986	15,225	12,138	-42.95%
YoY %	-62.41%	54.75%	146.90%	269.57%	-93.52%	25.43%	-	-
Horiz. %	43.12%	114.71%	74.12%	30.02%	8.12%	125.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.53%	22.14%	25.83%	32.34%	42.77%	18.11%	19.84%	-
YoY %	-7.27%	-14.29%	-20.13%	-24.39%	136.17%	-8.72%	-	-
Horiz. %	103.48%	111.59%	130.19%	163.00%	215.57%	91.28%	100.00%	-
Total Cost	1,705	9,985	8,153	6,346	3,358	6,717	4,562	-48.14%
YoY %	-82.92%	22.47%	28.47%	88.98%	-50.01%	47.24%	-	-
Horiz. %	37.37%	218.87%	178.72%	139.11%	73.61%	147.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	172,520	167,309	168,004	162,748	164,117	162,747	166,673	2.32%
YoY %	3.11%	-0.41%	3.23%	-0.83%	0.84%	-2.36%	-	-
Horiz. %	103.51%	100.38%	100.80%	97.65%	98.47%	97.64%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	-	9,727	5,189	3,890	-	9,725	5,188	-
YoY %	-	87.45%	33.39%	0.00%	-	87.45%	-	-
Horiz. %	-	187.49%	100.02%	74.98%	-	187.45%	100.00%	-
Div Payout %	-	69.86%	57.68%	106.76%	-	63.88%	42.74%	-
YoY %	-	21.12%	-45.97%	0.00%	-	49.46%	-	-
Horiz. %	-	163.45%	134.96%	249.79%	-	149.46%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	172,520	167,309	168,004	162,748	164,117	162,747	166,673	2.32%
YoY %	3.11%	-0.41%	3.23%	-0.83%	0.84%	-2.36%	-	-
Horiz. %	103.51%	100.38%	100.80%	97.65%	98.47%	97.64%	100.00%	-
NOSH	64,857	64,848	64,866	64,839	64,868	64,839	64,853	0.00%
YoY %	0.01%	-0.03%	0.04%	-0.04%	0.04%	-0.02%	-	-
Horiz. %	100.01%	99.99%	100.02%	99.98%	100.02%	99.98%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	75.43%	58.24%	52.46%	36.48%	22.70%	69.39%	72.68%	-
YoY %	29.52%	11.02%	43.80%	60.70%	-67.29%	-4.53%	-	-
Horiz. %	103.78%	80.13%	72.18%	50.19%	31.23%	95.47%	100.00%	-
ROE	3.03%	8.32%	5.36%	2.24%	0.60%	9.35%	7.28%	-
YoY %	-63.58%	55.22%	139.29%	273.33%	-93.58%	28.43%	-	-
Horiz. %	41.62%	114.29%	73.63%	30.77%	8.24%	128.43%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	10.70	36.87	26.44	15.41	6.70	33.84	25.75	-44.34%
YoY %	-70.98%	39.45%	71.58%	130.00%	-80.20%	31.42%	-	-
Horiz. %	41.55%	143.18%	102.68%	59.84%	26.02%	131.42%	100.00%	-
EPS	8.07	21.47	13.87	5.62	1.52	23.48	18.72	-42.96%
YoY %	-62.41%	54.79%	146.80%	269.74%	-93.53%	25.43%	-	-
Horiz. %	43.11%	114.69%	74.09%	30.02%	8.12%	125.43%	100.00%	-
DPS	0.00	15.00	8.00	6.00	0.00	15.00	8.00	-
YoY %	0.00%	87.50%	33.33%	0.00%	0.00%	87.50%	-	-
Horiz. %	0.00%	187.50%	100.00%	75.00%	0.00%	187.50%	100.00%	-
NAPS	2.66	2.58	2.59	2.51	2.53	2.51	2.57	2.32%
YoY %	3.10%	-0.39%	3.19%	-0.79%	0.80%	-2.33%	-	-
Horiz. %	103.50%	100.39%	100.78%	97.67%	98.44%	97.67%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 64,829
RPS	10.70	36.87	26.45	15.40	6.70	33.83	25.75	-44.34%
YoY %	-70.98%	39.40%	71.75%	129.85%	-80.20%	31.38%	-	-
Horiz. %	41.55%	143.18%	102.72%	59.81%	26.02%	131.38%	100.00%	-
EPS	8.07	21.47	13.87	5.62	1.52	23.48	18.72	-42.96%
YoY %	-62.41%	54.79%	146.80%	269.74%	-93.53%	25.43%	-	-
Horiz. %	43.11%	114.69%	74.09%	30.02%	8.12%	125.43%	100.00%	-
DPS	0.00	15.00	8.00	6.00	0.00	15.00	8.00	-
YoY %	0.00%	87.50%	33.33%	0.00%	0.00%	87.50%	-	-
Horiz. %	0.00%	187.50%	100.00%	75.00%	0.00%	187.50%	100.00%	-
NAPS	2.6603	2.5799	2.5906	2.5096	2.5307	2.5096	2.5701	2.32%
YoY %	3.12%	-0.41%	3.23%	-0.83%	0.84%	-2.35%	-	-
Horiz. %	103.51%	100.38%	100.80%	97.65%	98.47%	97.65%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	3.00	3.12	2.88	2.56	2.52	2.38	2.12	-
P/RPS	28.04	8.46	10.89	16.62	37.63	7.03	8.23	126.59%
YoY %	231.44%	-22.31%	-34.48%	-55.83%	435.28%	-14.58%	-	-
Horiz. %	340.70%	102.79%	132.32%	201.94%	457.23%	85.42%	100.00%	-
P/EPS	37.17	14.53	20.76	45.55	165.79	10.14	11.33	120.94%
YoY %	155.82%	-30.01%	-54.42%	-72.53%	1,535.01%	-10.50%	-	-
Horiz. %	328.07%	128.24%	183.23%	402.03%	1,463.28%	89.50%	100.00%	-
EY	2.69	6.88	4.82	2.20	0.60	9.87	8.83	-54.75%
YoY %	-60.90%	42.74%	119.09%	266.67%	-93.92%	11.78%	-	-
Horiz. %	30.46%	77.92%	54.59%	24.92%	6.80%	111.78%	100.00%	-
DY	0.00	4.81	2.78	2.34	0.00	6.30	3.77	-
YoY %	0.00%	73.02%	18.80%	0.00%	0.00%	67.11%	-	-
Horiz. %	0.00%	127.59%	73.74%	62.07%	0.00%	167.11%	100.00%	-
P/NAPS	1.13	1.21	1.11	1.02	1.00	0.95	0.82	23.85%
YoY %	-6.61%	9.01%	8.82%	2.00%	5.26%	15.85%	-	-
Horiz. %	137.80%	147.56%	135.37%	124.39%	121.95%	115.85%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	22/04/11	25/02/11	29/10/10	30/07/10	28/04/10	23/02/10	23/10/09	-
Price	2.88	3.02	3.20	2.65	2.60	2.40	2.18	-
P/RPS	26.92	8.19	12.10	17.20	38.83	7.09	8.47	116.32%
YoY %	228.69%	-32.31%	-29.65%	-55.70%	447.67%	-16.29%	-	-
Horiz. %	317.83%	96.69%	142.86%	203.07%	458.44%	83.71%	100.00%	-
P/EPS	35.69	14.07	23.07	47.15	171.05	10.22	11.65	111.07%
YoY %	153.66%	-39.01%	-51.07%	-72.43%	1,573.68%	-12.27%	-	-
Horiz. %	306.35%	120.77%	198.03%	404.72%	1,468.24%	87.73%	100.00%	-
EY	2.80	7.11	4.33	2.12	0.58	9.78	8.59	-52.66%
YoY %	-60.62%	64.20%	104.25%	265.52%	-94.07%	13.85%	-	-
Horiz. %	32.60%	82.77%	50.41%	24.68%	6.75%	113.85%	100.00%	-
DY	0.00	4.97	2.50	2.26	0.00	6.25	3.67	-
YoY %	0.00%	98.80%	10.62%	0.00%	0.00%	70.30%	-	-
Horiz. %	0.00%	135.42%	68.12%	61.58%	0.00%	170.30%	100.00%	-
P/NAPS	1.08	1.17	1.24	1.06	1.03	0.96	0.85	17.32%
YoY %	-7.69%	-5.65%	16.98%	2.91%	7.29%	12.94%	-	-
Horiz. %	127.06%	137.65%	145.88%	124.71%	121.18%	112.94%	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