[JTINTER] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Cumulative Result
Revenue	291,504	1,038,511	785,305	514,023	251,322	862,061	647,500	-41.23%
YoY %	-71.93%	32.24%	52.78%	104.53%	-70.85%	33.14%	-	-
Horiz. %	45.02%	160.39%	121.28%	79.39%	38.81%	133.14%	100.00%	-
PBT	44,888	134,054	121,878	81,743	42,124	114,106	105,380	-43.35%
YoY %	-66.51%	9.99%	49.10%	94.05%	-63.08%	8.28%	-	-
Horiz. %	42.60%	127.21%	115.66%	77.57%	39.97%	108.28%	100.00%	-
Tax	-11,895	-35,894	-33,087	-22,071	-11,373	-33,050	-27,174	-42.31%
YoY %	66.86%	-8.48%	-49.91%	-94.06%	65.59%	-21.62%	-	-
Horiz. %	43.77%	132.09%	121.76%	81.22%	41.85%	121.62%	100.00%	-
NP	32,993	98,160	88,791	59,672	30,751	81,056	78,206	-43.72%
YoY %	-66.39%	10.55%	48.80%	94.05%	-62.06%	3.64%	-	-
Horiz. %	42.19%	125.51%	113.53%	76.30%	39.32%	103.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,993	98,160	88,791	59,672	30,751	81,056	78,206	-43.72%
YoY %	-66.39%	10.55%	48.80%	94.05%	-62.06%	3.64%	-	-
Horiz. %	42.19%	125.51%	113.53%	76.30%	39.32%	103.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.50%	26.78%	27.15%	27.00%	27.00%	28.96%	25.79%	-
YoY %	-1.05%	-1.36%	0.56%	0.00%	-6.77%	12.29%	-	-
Horiz. %	102.75%	103.84%	105.27%	104.69%	104.69%	112.29%	100.00%	-
Total Cost	258,511	940,351	696,514	454,351	220,571	781,005	569,294	-40.89%
YoY %	-72.51%	35.01%	53.30%	105.99%	-71.76%	37.19%	-	-
Horiz. %	45.41%	165.18%	122.35%	79.81%	38.74%	137.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	298,508	463,315	451,789	423,985	495,143	494,180	491,730	-28.28%
YoY %	-35.57%	2.55%	6.56%	-14.37%	0.19%	0.50%	-	-
Horiz. %	60.71%	94.22%	91.88%	86.22%	100.69%	100.50%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	151,820	151,466	151,797	151,148	117,661	117,701	-
YoY %	-	0.23%	-0.22%	0.43%	28.46%	-0.03%	-	-
Horiz. %	-	128.99%	128.69%	128.97%	128.42%	99.97%	100.00%	-
Div Payout %	-	154.67%	170.59%	254.39%	491.53%	145.16%	150.50%	-
YoY %	-	-9.33%	-32.94%	-48.25%	238.61%	-3.55%	-	-
Horiz. %	-	102.77%	113.35%	169.03%	326.60%	96.45%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	298,508	463,315	451,789	423,985	495,143	494,180	491,730	-28.28%
YoY %	-35.57%	2.55%	6.56%	-14.37%	0.19%	0.50%	-	-
Horiz. %	60.71%	94.22%	91.88%	86.22%	100.69%	100.50%	100.00%	-
NOSH	261,849	261,760	261,149	261,719	260,601	261,470	261,558	0.07%
YoY %	0.03%	0.23%	-0.22%	0.43%	-0.33%	-0.03%	-	-
Horiz. %	100.11%	100.08%	99.84%	100.06%	99.63%	99.97%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	11.32%	9.45%	11.31%	11.61%	12.24%	9.40%	12.08%	-
YoY %	19.79%	-16.45%	-2.58%	-5.15%	30.21%	-22.19%	-	-
Horiz. %	93.71%	78.23%	93.63%	96.11%	101.32%	77.81%	100.00%	-
ROE	11.05%	21.19%	19.65%	14.07%	6.21%	16.40%	15.90%	-
YoY %	-47.85%	7.84%	39.66%	126.57%	-62.13%	3.14%	-	-
Horiz. %	69.50%	133.27%	123.58%	88.49%	39.06%	103.14%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	111.33	396.74	300.71	196.40	96.44	329.70	247.55	-41.27%
YoY %	-71.94%	31.93%	53.11%	103.65%	-70.75%	33.19%	-	-
Horiz. %	44.97%	160.27%	121.47%	79.34%	38.96%	133.19%	100.00%	-
EPS	12.60	37.50	34.00	22.80	11.80	31.00	29.90	-43.76%
YoY %	-66.40%	10.29%	49.12%	93.22%	-61.94%	3.68%	-	-
Horiz. %	42.14%	125.42%	113.71%	76.25%	39.46%	103.68%	100.00%	-
DPS	0.00	58.00	58.00	58.00	58.00	45.00	45.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	28.89%	0.00%	-	-
Horiz. %	0.00%	128.89%	128.89%	128.89%	128.89%	100.00%	100.00%	-
NAPS	1.14	1.77	1.73	1.62	1.90	1.89	1.88	-28.33%
YoY %	-35.59%	2.31%	6.79%	-14.74%	0.53%	0.53%	-	-
Horiz. %	60.64%	94.15%	92.02%	86.17%	101.06%	100.53%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 260,549
RPS	111.49	397.18	300.34	196.59	96.12	329.69	247.64	-41.23%
YoY %	-71.93%	32.24%	52.77%	104.53%	-70.85%	33.13%	-	-
Horiz. %	45.02%	160.39%	121.28%	79.39%	38.81%	133.13%	100.00%	-
EPS	12.62	37.54	33.96	22.82	11.76	31.00	29.91	-43.71%
YoY %	-66.38%	10.54%	48.82%	94.05%	-62.06%	3.64%	-	-
Horiz. %	42.19%	125.51%	113.54%	76.30%	39.32%	103.64%	100.00%	-
DPS	0.00	58.06	57.93	58.05	57.81	45.00	45.01	-
YoY %	0.00%	0.22%	-0.21%	0.42%	28.47%	-0.02%	-	-
Horiz. %	0.00%	128.99%	128.70%	128.97%	128.44%	99.98%	100.00%	-
NAPS	1.1416	1.7719	1.7279	1.6215	1.8937	1.89	1.8806	-28.28%
YoY %	-35.57%	2.55%	6.56%	-14.37%	0.20%	0.50%	-	-
Horiz. %	60.70%	94.22%	91.88%	86.22%	100.70%	100.50%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	4.52	4.44	4.36	4.00	3.72	3.68	3.92	-
P/RPS	4.06	1.12	1.45	2.04	3.86	1.12	1.58	87.49%
YoY %	262.50%	-22.76%	-28.92%	-47.15%	244.64%	-29.11%	-	-
Horiz. %	256.96%	70.89%	91.77%	129.11%	244.30%	70.89%	100.00%	-
P/EPS	35.87	11.84	12.82	17.54	31.53	11.87	13.11	95.50%
YoY %	202.96%	-7.64%	-26.91%	-44.37%	165.63%	-9.46%	-	-
Horiz. %	273.61%	90.31%	97.79%	133.79%	240.50%	90.54%	100.00%	-
EY	2.79	8.45	7.80	5.70	3.17	8.42	7.63	-48.83%
YoY %	-66.98%	8.33%	36.84%	79.81%	-62.35%	10.35%	-	-
Horiz. %	36.57%	110.75%	102.23%	74.71%	41.55%	110.35%	100.00%	-
DY	0.00	13.06	13.30	14.50	15.59	12.23	11.48	-
YoY %	0.00%	-1.80%	-8.28%	-6.99%	27.47%	6.53%	-	-
Horiz. %	0.00%	113.76%	115.85%	126.31%	135.80%	106.53%	100.00%	-
P/NAPS	3.96	2.51	2.52	2.47	1.96	1.95	2.09	53.06%
YoY %	57.77%	-0.40%	2.02%	26.02%	0.51%	-6.70%	-	-
Horiz. %	189.47%	120.10%	120.57%	118.18%	93.78%	93.30%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	20/05/09	24/02/09	05/11/08	06/08/08	07/05/08	26/02/08	07/11/07	-
Price	4.20	4.52	4.32	4.46	4.20	3.80	3.90	-
P/RPS	3.77	1.14	1.44	2.27	4.36	1.15	1.58	78.46%
YoY %	230.70%	-20.83%	-36.56%	-47.94%	279.13%	-27.22%	-	-
Horiz. %	238.61%	72.15%	91.14%	143.67%	275.95%	72.78%	100.00%	-
P/EPS	33.33	12.05	12.71	19.56	35.59	12.26	13.04	86.83%
YoY %	176.60%	-5.19%	-35.02%	-45.04%	190.29%	-5.98%	-	-
Horiz. %	255.60%	92.41%	97.47%	150.00%	272.93%	94.02%	100.00%	-
EY	3.00	8.30	7.87	5.11	2.81	8.16	7.67	-46.48%
YoY %	-63.86%	5.46%	54.01%	81.85%	-65.56%	6.39%	-	-
Horiz. %	39.11%	108.21%	102.61%	66.62%	36.64%	106.39%	100.00%	-
DY	0.00	12.83	13.43	13.00	13.81	11.84	11.54	-
YoY %	0.00%	-4.47%	3.31%	-5.87%	16.64%	2.60%	-	-
Horiz. %	0.00%	111.18%	116.38%	112.65%	119.67%	102.60%	100.00%	-
P/NAPS	3.68	2.55	2.50	2.75	2.21	2.01	2.07	46.70%
YoY %	44.31%	2.00%	-9.09%	24.43%	9.95%	-2.90%	-	-
Horiz. %	177.78%	123.19%	120.77%	132.85%	106.76%	97.10%	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