[RVIEW] QoQ Cumulative 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
Cumulative Result
Revenue	26,333	22,255	15,372	7,904	20,936	13,513	6,875	143.80%
YoY %	18.32%	44.78%	94.48%	-62.25%	54.93%	96.55%	-	-
Horiz. %	383.03%	323.71%	223.59%	114.97%	304.52%	196.55%	100.00%	-
PBT	17,346	17,922	13,482	6,019	19,342	14,489	7,554	73.61%
YoY %	-3.21%	32.93%	123.99%	-68.88%	33.49%	91.81%	-	-
Horiz. %	229.63%	237.25%	178.47%	79.68%	256.05%	191.81%	100.00%	-
Tax	-5,320	-4,354	-3,144	-557	-3,847	-2,082	-925	219.30%
YoY %	-22.19%	-38.49%	-464.45%	85.52%	-84.77%	-125.08%	-	-
Horiz. %	575.14%	470.70%	339.89%	60.22%	415.89%	225.08%	100.00%	-
NP	12,026	13,568	10,338	5,462	15,495	12,407	6,629	48.47%
YoY %	-11.36%	31.24%	89.27%	-64.75%	24.89%	87.16%	-	-
Horiz. %	181.41%	204.68%	155.95%	82.40%	233.75%	187.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,026	13,568	10,338	5,462	15,495	12,407	6,629	48.47%
YoY %	-11.36%	31.24%	89.27%	-64.75%	24.89%	87.16%	-	-
Horiz. %	181.41%	204.68%	155.95%	82.40%	233.75%	187.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.67%	24.29%	23.32%	9.25%	19.89%	14.37%	12.25%	-
YoY %	26.27%	4.16%	152.11%	-53.49%	38.41%	17.31%	-	-
Horiz. %	250.37%	198.29%	190.37%	75.51%	162.37%	117.31%	100.00%	-
Total Cost	14,307	8,687	5,034	2,442	5,441	1,106	246	1382.72%
YoY %	64.69%	72.57%	106.14%	-55.12%	391.95%	349.59%	-	-
Horiz. %	5,815.85%	3,531.30%	2,046.34%	992.68%	2,211.79%	449.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,470,884	162,790	159,545	158,929	152,422	121,281	118,699	2433.00%
YoY %	9,403.58%	2.03%	0.39%	4.27%	25.68%	2.18%	-	-
Horiz. %	13,033.71%	137.15%	134.41%	133.89%	128.41%	102.18%	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	899,086	3,839	3,839	-	8,522	2,801	-	-
YoY %	23,319.80%	0.00%	0.00%	-	204.25%	0.00%	-	-
Horiz. %	32,098.75%	137.06%	137.06%	-	304.25%	100.00%	-	-
Div Payout %	7,476.19%	28.30%	37.14%	-	55.00%	22.58%	-	-
YoY %	26,317.63%	-23.80%	0.00%	-	143.58%	0.00%	-	-
Horiz. %	33,109.79%	125.33%	164.48%	-	243.58%	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	15,470,884	162,790	159,545	158,929	152,422	121,281	118,699	2433.00%
YoY %	9,403.58%	2.03%	0.39%	4.27%	25.68%	2.18%	-	-
Horiz. %	13,033.71%	137.15%	134.41%	133.89%	128.41%	102.18%	100.00%	-
NOSH	6,340,526	64,856	64,855	64,869	64,860	64,856	64,863	1992.76%
YoY %	9,676.31%	0.00%	-0.02%	0.01%	0.01%	-0.01%	-	-
Horiz. %	9,775.26%	99.99%	99.99%	100.01%	100.00%	99.99%	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	45.67%	60.97%	67.25%	69.10%	74.01%	91.82%	96.42%	-
YoY %	-25.09%	-9.34%	-2.68%	-6.63%	-19.40%	-4.77%	-	-
Horiz. %	47.37%	63.23%	69.75%	71.67%	76.76%	95.23%	100.00%	-
ROE	0.08%	8.33%	6.48%	3.44%	10.17%	10.23%	5.58%	-
YoY %	-99.04%	28.55%	88.37%	-66.18%	-0.59%	83.33%	-	-
Horiz. %	1.43%	149.28%	116.13%	61.65%	182.26%	183.33%	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	0.42	34.31	23.70	12.18	32.28	20.84	10.60	-88.26%
YoY %	-98.78%	44.77%	94.58%	-62.27%	54.89%	96.60%	-	-
Horiz. %	3.96%	323.68%	223.58%	114.91%	304.53%	196.60%	100.00%	-
EPS	18.54	20.92	15.94	8.42	0.24	19.13	10.22	48.47%
YoY %	-11.38%	31.24%	89.31%	3,408.33%	-98.75%	87.18%	-	-
Horiz. %	181.41%	204.70%	155.97%	82.39%	2.35%	187.18%	100.00%	-
DPS	14.18	5.92	5.92	0.00	13.14	4.32	0.00	-
YoY %	139.53%	0.00%	0.00%	0.00%	204.17%	0.00%	-	-
Horiz. %	328.24%	137.04%	137.04%	0.00%	304.17%	100.00%	-	-
NAPS	2.44	2.51	2.46	2.45	2.35	1.87	1.83	21.03%
YoY %	-2.79%	2.03%	0.41%	4.26%	25.67%	2.19%	-	-
Horiz. %	133.33%	137.16%	134.43%	133.88%	128.42%	102.19%	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 - 64,869
RPS	40.61	34.32	23.70	12.19	32.28	20.84	10.60	143.84%
YoY %	18.33%	44.81%	94.42%	-62.24%	54.89%	96.60%	-	-
Horiz. %	383.11%	323.77%	223.58%	115.00%	304.53%	196.60%	100.00%	-
EPS	18.54	20.92	15.94	8.42	23.89	19.13	10.22	48.47%
YoY %	-11.38%	31.24%	89.31%	-64.76%	24.88%	87.18%	-	-
Horiz. %	181.41%	204.70%	155.97%	82.39%	233.76%	187.18%	100.00%	-
DPS	1,386.40	5.92	5.92	0.00	13.14	4.32	0.00	-
YoY %	23,318.92%	0.00%	0.00%	0.00%	204.17%	0.00%	-	-
Horiz. %	32,092.59%	137.04%	137.04%	0.00%	304.17%	100.00%	-	-
NAPS	238.5625	2.5102	2.4602	2.4507	2.3504	1.8702	1.8304	2432.95%
YoY %	9,403.72%	2.03%	0.39%	4.27%	25.68%	2.17%	-	-
Horiz. %	13,033.35%	137.14%	134.41%	133.89%	128.41%	102.17%	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	1.61	2.10	2.46	2.40	2.29	1.85	1.95	-
P/RPS	387.66	6.12	10.38	19.70	7.09	8.88	18.40	655.80%
YoY %	6,234.31%	-41.04%	-47.31%	177.86%	-20.16%	-51.74%	-	-
Horiz. %	2,106.85%	33.26%	56.41%	107.07%	38.53%	48.26%	100.00%	-
P/EPS	848.85	10.04	15.43	28.50	9.59	9.67	19.08	1141.19%
YoY %	8,354.68%	-34.93%	-45.86%	197.18%	-0.83%	-49.32%	-	-
Horiz. %	4,448.90%	52.62%	80.87%	149.37%	50.26%	50.68%	100.00%	-
EY	0.12	9.96	6.48	3.51	10.43	10.34	5.24	-91.84%
YoY %	-98.80%	53.70%	84.62%	-66.35%	0.87%	97.33%	-	-
Horiz. %	2.29%	190.08%	123.66%	66.98%	199.05%	197.33%	100.00%	-
DY	8.81	2.82	2.41	0.00	5.74	2.34	0.00	-
YoY %	212.41%	17.01%	0.00%	0.00%	145.30%	0.00%	-	-
Horiz. %	376.50%	120.51%	102.99%	0.00%	245.30%	100.00%	-	-
P/NAPS	0.66	0.84	1.00	0.98	0.97	0.99	1.07	-27.43%
YoY %	-21.43%	-16.00%	2.04%	1.03%	-2.02%	-7.48%	-	-
Horiz. %	61.68%	78.50%	93.46%	91.59%	90.65%	92.52%	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	27/02/09	29/10/08	28/07/08	25/04/08	26/02/08	23/11/07	23/08/07	-
Price	1.80	1.48	2.30	2.45	2.50	2.00	1.88	-
P/RPS	433.41	4.31	9.70	20.11	7.75	9.60	17.74	733.85%
YoY %	9,955.92%	-55.57%	-51.77%	159.48%	-19.27%	-45.89%	-	-
Horiz. %	2,443.12%	24.30%	54.68%	113.36%	43.69%	54.11%	100.00%	-
P/EPS	949.02	7.07	14.43	29.10	10.46	10.45	18.40	1269.14%
YoY %	13,323.20%	-51.00%	-50.41%	178.20%	0.10%	-43.21%	-	-
Horiz. %	5,157.72%	38.42%	78.42%	158.15%	56.85%	56.79%	100.00%	-
EY	0.11	14.14	6.93	3.44	9.56	9.57	5.44	-92.48%
YoY %	-99.22%	104.04%	101.45%	-64.02%	-0.10%	75.92%	-	-
Horiz. %	2.02%	259.93%	127.39%	63.24%	175.74%	175.92%	100.00%	-
DY	7.88	4.00	2.57	0.00	5.26	2.16	0.00	-
YoY %	97.00%	55.64%	0.00%	0.00%	143.52%	0.00%	-	-
Horiz. %	364.81%	185.19%	118.98%	0.00%	243.52%	100.00%	-	-
P/NAPS	0.74	0.59	0.93	1.00	1.06	1.07	1.03	-19.70%
YoY %	25.42%	-36.56%	-7.00%	-5.66%	-0.93%	3.88%	-	-
Horiz. %	71.84%	57.28%	90.29%	97.09%	102.91%	103.88%	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