[MSNIAGA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	236,909	151,140	42,591	316,226	228,690	148,625	63,923	139.29%
YoY %	56.75%	254.86%	-86.53%	38.28%	53.87%	132.51%	-	-
Horiz. %	370.62%	236.44%	66.63%	494.70%	357.76%	232.51%	100.00%	-
PBT	7,252	1,974	-2,011	22,549	15,101	11,751	2,652	95.42%
YoY %	267.38%	198.16%	-108.92%	49.32%	28.51%	343.10%	-	-
Horiz. %	273.45%	74.43%	-75.83%	850.26%	569.42%	443.10%	100.00%	-
Tax	-2,175	-592	603	-6,986	-4,470	-3,449	-756	102.15%
YoY %	-267.40%	-198.18%	108.63%	-56.29%	-29.60%	-356.22%	-	-
Horiz. %	287.70%	78.31%	-79.76%	924.07%	591.27%	456.22%	100.00%	-
NP	5,077	1,382	-1,408	15,563	10,631	8,302	1,896	92.71%
YoY %	267.37%	198.15%	-109.05%	46.39%	28.05%	337.87%	-	-
Horiz. %	267.77%	72.89%	-74.26%	820.83%	560.71%	437.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,112	655	-1,748	14,727	9,832	7,937	1,740	77.32%
YoY %	527.79%	137.47%	-111.87%	49.79%	23.88%	356.15%	-	-
Horiz. %	236.32%	37.64%	-100.46%	846.38%	565.06%	456.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.99%	29.99%	-	30.98%	29.60%	29.35%	28.51%	-
YoY %	0.00%	0.00%	-	4.66%	0.85%	2.95%	-	-
Horiz. %	105.19%	105.19%	-	108.66%	103.82%	102.95%	100.00%	-
Total Cost	231,832	149,758	43,999	300,663	218,059	140,323	62,027	140.64%
YoY %	54.80%	240.37%	-85.37%	37.88%	55.40%	126.23%	-	-
Horiz. %	373.76%	241.44%	70.94%	484.73%	351.55%	226.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	169,069	174,666	172,380	173,365	170,912	177,585	171,583	-0.97%
YoY %	-3.20%	1.33%	-0.57%	1.44%	-3.76%	3.50%	-	-
Horiz. %	98.53%	101.80%	100.46%	101.04%	99.61%	103.50%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	169,069	174,666	172,380	173,365	170,912	177,585	171,583	-0.97%
YoY %	-3.20%	1.33%	-0.57%	1.44%	-3.76%	3.50%	-	-
Horiz. %	98.53%	101.80%	100.46%	101.04%	99.61%	103.50%	100.00%	-
NOSH	60,381	60,648	60,484	60,406	60,393	60,403	60,416	-0.03%
YoY %	-0.44%	0.27%	0.13%	0.02%	-0.02%	-0.02%	-	-
Horiz. %	99.94%	100.38%	100.11%	99.98%	99.96%	99.98%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	2.14%	0.91%	-3.31%	4.92%	4.65%	5.59%	2.97%	-
YoY %	135.16%	127.49%	-167.28%	5.81%	-16.82%	88.22%	-	-
Horiz. %	72.05%	30.64%	-111.45%	165.66%	156.57%	188.22%	100.00%	-
ROE	2.43%	0.38%	-1.01%	8.49%	5.75%	4.47%	1.01%	-
YoY %	539.47%	137.62%	-111.90%	47.65%	28.64%	342.57%	-	-
Horiz. %	240.59%	37.62%	-100.00%	840.59%	569.31%	442.57%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	392.35	249.21	70.42	523.50	378.67	246.05	105.80	139.39%
YoY %	57.44%	253.89%	-86.55%	38.25%	53.90%	132.56%	-	-
Horiz. %	370.84%	235.55%	66.56%	494.80%	357.91%	232.56%	100.00%	-
EPS	6.81	1.08	-2.89	24.38	16.28	13.14	2.88	77.39%
YoY %	530.56%	137.37%	-111.85%	49.75%	23.90%	356.25%	-	-
Horiz. %	236.46%	37.50%	-100.35%	846.53%	565.28%	456.25%	100.00%	-
DPS	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. %	-	-	-	-	-	-	-	-
NAPS	2.80	2.88	2.85	2.87	2.83	2.94	2.84	-0.94%
YoY %	-2.78%	1.05%	-0.70%	1.41%	-3.74%	3.52%	-	-
Horiz. %	98.59%	101.41%	100.35%	101.06%	99.65%	103.52%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 60,432
RPS	392.22	250.22	70.51	523.54	378.61	246.06	105.83	139.29%
YoY %	56.75%	254.87%	-86.53%	38.28%	53.87%	132.50%	-	-
Horiz. %	370.61%	236.44%	66.63%	494.70%	357.75%	232.50%	100.00%	-
EPS	6.81	1.08	-2.89	24.38	16.28	13.14	2.88	77.39%
YoY %	530.56%	137.37%	-111.85%	49.75%	23.90%	356.25%	-	-
Horiz. %	236.46%	37.50%	-100.35%	846.53%	565.28%	456.25%	100.00%	-
DPS	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. %	-	-	-	-	-	-	-	-
NAPS	2.7991	2.8917	2.8539	2.8702	2.8296	2.9401	2.8407	-0.97%
YoY %	-3.20%	1.32%	-0.57%	1.43%	-3.76%	3.50%	-	-
Horiz. %	98.54%	101.80%	100.46%	101.04%	99.61%	103.50%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.88	2.36	2.46	2.70	2.52	2.60	2.55	-
P/RPS	0.48	0.95	3.49	0.52	0.67	1.06	2.41	-65.86%
YoY %	-49.47%	-72.78%	571.15%	-22.39%	-36.79%	-56.02%	-	-
Horiz. %	19.92%	39.42%	144.81%	21.58%	27.80%	43.98%	100.00%	-
P/EPS	27.61	218.52	-85.12	11.07	15.48	19.79	88.54	-53.98%
YoY %	-87.37%	356.72%	-868.93%	-28.49%	-21.78%	-77.65%	-	-
Horiz. %	31.18%	246.80%	-96.14%	12.50%	17.48%	22.35%	100.00%	-
EY	3.62	0.46	-1.17	9.03	6.46	5.05	1.13	117.15%
YoY %	686.96%	139.32%	-112.96%	39.78%	27.92%	346.90%	-	-
Horiz. %	320.35%	40.71%	-103.54%	799.12%	571.68%	446.90%	100.00%	-
DY	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. %	-	-	-	-	-	-	-	-
P/NAPS	0.67	0.82	0.86	0.94	0.89	0.88	0.90	-17.84%
YoY %	-18.29%	-4.65%	-8.51%	5.62%	1.14%	-2.22%	-	-
Horiz. %	74.44%	91.11%	95.56%	104.44%	98.89%	97.78%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	26/11/07	28/08/07	28/05/07	28/02/07	17/11/06	11/08/06	08/05/06	-
Price	1.72	2.10	2.58	2.55	2.59	2.53	2.93	-
P/RPS	0.44	0.84	3.66	0.49	0.68	1.03	2.77	-70.63%
YoY %	-47.62%	-77.05%	646.94%	-27.94%	-33.98%	-62.82%	-	-
Horiz. %	15.88%	30.32%	132.13%	17.69%	24.55%	37.18%	100.00%	-
P/EPS	25.26	194.44	-89.27	10.46	15.91	19.25	101.74	-60.46%
YoY %	-87.01%	317.81%	-953.44%	-34.26%	-17.35%	-81.08%	-	-
Horiz. %	24.83%	191.11%	-87.74%	10.28%	15.64%	18.92%	100.00%	-
EY	3.96	0.51	-1.12	9.56	6.29	5.19	0.98	153.48%
YoY %	676.47%	145.54%	-111.72%	51.99%	21.19%	429.59%	-	-
Horiz. %	404.08%	52.04%	-114.29%	975.51%	641.84%	529.59%	100.00%	-
DY	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. %	-	-	-	-	-	-	-	-
P/NAPS	0.61	0.73	0.91	0.89	0.92	0.86	1.03	-29.45%
YoY %	-16.44%	-19.78%	2.25%	-3.26%	6.98%	-16.50%	-	-
Horiz. %	59.22%	70.87%	88.35%	86.41%	89.32%	83.50%	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