[MSC] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Cumulative Result
Revenue	306,632	1,692,830	1,341,175	875,315	451,203	1,862,530	1,282,939	-61.52%
YoY %	-81.89%	26.22%	53.22%	94.00%	-75.77%	45.18%	-	-
Horiz. %	23.90%	131.95%	104.54%	68.23%	35.17%	145.18%	100.00%	-
PBT	13,781	85,760	74,163	59,004	33,109	127,372	93,833	-72.19%
YoY %	-83.93%	15.64%	25.69%	78.21%	-74.01%	35.74%	-	-
Horiz. %	14.69%	91.40%	79.04%	62.88%	35.29%	135.74%	100.00%	-
Tax	-4,494	-22,612	-20,676	-17,467	-9,929	-66,327	-52,192	-80.52%
YoY %	80.13%	-9.36%	-18.37%	-75.92%	85.03%	-27.08%	-	-
Horiz. %	8.61%	43.32%	39.62%	33.47%	19.02%	127.08%	100.00%	-
NP	9,287	63,148	53,487	41,537	23,180	61,045	41,641	-63.25%
YoY %	-85.29%	18.06%	28.77%	79.19%	-62.03%	46.60%	-	-
Horiz. %	22.30%	151.65%	128.45%	99.75%	55.67%	146.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,287	55,916	44,488	33,195	23,180	61,045	41,641	-63.25%
YoY %	-83.39%	25.69%	34.02%	43.21%	-62.03%	46.60%	-	-
Horiz. %	22.30%	134.28%	106.84%	79.72%	55.67%	146.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.61%	26.37%	27.88%	29.60%	29.99%	52.07%	55.62%	-
YoY %	23.66%	-5.42%	-5.81%	-1.30%	-42.40%	-6.38%	-	-
Horiz. %	58.63%	47.41%	50.13%	53.22%	53.92%	93.62%	100.00%	-
Total Cost	297,345	1,629,682	1,287,688	833,778	428,023	1,801,485	1,241,298	-61.46%
YoY %	-81.75%	26.56%	54.44%	94.80%	-76.24%	45.13%	-	-
Horiz. %	23.95%	131.29%	103.74%	67.17%	34.48%	145.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	302,184	284,145	239,319	255,519	240,943	287,283	229,588	20.12%
YoY %	6.35%	18.73%	-6.34%	6.05%	-16.13%	25.13%	-	-
Horiz. %	131.62%	123.76%	104.24%	111.29%	104.95%	125.13%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	9,715	21,592	21,606	13,487	13,510	15,676	15,681	-27.34%
YoY %	-55.01%	-0.06%	60.20%	-0.17%	-13.82%	-0.03%	-	-
Horiz. %	61.95%	137.70%	137.78%	86.01%	86.16%	99.97%	100.00%	-
Div Payout %	104.62%	38.62%	48.57%	40.63%	58.29%	25.68%	37.66%	-
YoY %	170.90%	-20.49%	19.54%	-30.30%	126.99%	-31.81%	-	-
Horiz. %	277.80%	102.55%	128.97%	107.89%	154.78%	68.19%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	302,184	284,145	239,319	255,519	240,943	287,283	229,588	20.12%
YoY %	6.35%	18.73%	-6.34%	6.05%	-16.13%	25.13%	-	-
Horiz. %	131.62%	123.76%	104.24%	111.29%	104.95%	125.13%	100.00%	-
NOSH	71,438	74,972	75,021	74,932	75,060	75,008	75,028	-3.21%
YoY %	-4.71%	-0.07%	0.12%	-0.17%	0.07%	-0.03%	-	-
Horiz. %	95.22%	99.93%	99.99%	99.87%	100.04%	99.97%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	3.03%	3.73%	3.99%	4.75%	5.14%	3.28%	3.25%	-
YoY %	-18.77%	-6.52%	-16.00%	-7.59%	56.71%	0.92%	-	-
Horiz. %	93.23%	114.77%	122.77%	146.15%	158.15%	100.92%	100.00%	-
ROE	3.07%	19.68%	18.59%	12.99%	9.62%	21.25%	18.14%	-
YoY %	-84.40%	5.86%	43.11%	35.03%	-54.73%	17.14%	-	-
Horiz. %	16.92%	108.49%	102.48%	71.61%	53.03%	117.14%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	429.23	2,257.93	1,787.71	1,168.14	601.12	2,483.08	1,709.93	-60.24%
YoY %	-80.99%	26.30%	53.04%	94.33%	-75.79%	45.22%	-	-
Horiz. %	25.10%	132.05%	104.55%	68.32%	35.15%	145.22%	100.00%	-
EPS	13.00	74.60	59.30	44.30	24.90	81.40	55.50	-62.03%
YoY %	-82.57%	25.80%	33.86%	77.91%	-69.41%	46.67%	-	-
Horiz. %	23.42%	134.41%	106.85%	79.82%	44.86%	146.67%	100.00%	-
DPS	13.60	28.80	28.80	18.00	18.00	20.90	20.90	-24.92%
YoY %	-52.78%	0.00%	60.00%	0.00%	-13.88%	0.00%	-	-
Horiz. %	65.07%	137.80%	137.80%	86.12%	86.12%	100.00%	100.00%	-
NAPS	4.23	3.79	3.19	3.41	3.21	3.83	3.06	24.11%
YoY %	11.61%	18.81%	-6.45%	6.23%	-16.19%	25.16%	-	-
Horiz. %	138.24%	123.86%	104.25%	111.44%	104.90%	125.16%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 75,155
RPS	73.01	403.05	319.33	208.41	107.43	443.46	305.46	-61.51%
YoY %	-81.89%	26.22%	53.22%	94.00%	-75.77%	45.18%	-	-
Horiz. %	23.90%	131.95%	104.54%	68.23%	35.17%	145.18%	100.00%	-
EPS	2.21	13.31	10.59	7.90	5.52	14.53	9.91	-63.25%
YoY %	-83.40%	25.68%	34.05%	43.12%	-62.01%	46.62%	-	-
Horiz. %	22.30%	134.31%	106.86%	79.72%	55.70%	146.62%	100.00%	-
DPS	2.31	5.14	5.14	3.21	3.22	3.73	3.73	-27.36%
YoY %	-55.06%	0.00%	60.12%	-0.31%	-13.67%	0.00%	-	-
Horiz. %	61.93%	137.80%	137.80%	86.06%	86.33%	100.00%	100.00%	-
NAPS	0.7195	0.6765	0.5698	0.6084	0.5737	0.684	0.5466	20.12%
YoY %	6.36%	18.73%	-6.34%	6.05%	-16.13%	25.14%	-	-
Horiz. %	131.63%	123.77%	104.24%	111.31%	104.96%	125.14%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	6.00	6.00	6.00	6.00	6.10	6.00	6.25	-
P/RPS	1.40	0.27	0.34	0.51	1.01	0.24	0.37	143.01%
YoY %	418.52%	-20.59%	-33.33%	-49.50%	320.83%	-35.14%	-	-
Horiz. %	378.38%	72.97%	91.89%	137.84%	272.97%	64.86%	100.00%	-
P/EPS	46.15	8.04	10.12	13.54	19.75	7.37	11.26	156.32%
YoY %	474.00%	-20.55%	-25.26%	-31.44%	167.98%	-34.55%	-	-
Horiz. %	409.86%	71.40%	89.88%	120.25%	175.40%	65.45%	100.00%	-
EY	2.17	12.43	9.88	7.38	5.06	13.56	8.88	-60.94%
YoY %	-82.54%	25.81%	33.88%	45.85%	-62.68%	52.70%	-	-
Horiz. %	24.44%	139.98%	111.26%	83.11%	56.98%	152.70%	100.00%	-
DY	2.27	4.80	4.80	3.00	2.95	3.48	3.34	-22.71%
YoY %	-52.71%	0.00%	60.00%	1.69%	-15.23%	4.19%	-	-
Horiz. %	67.96%	143.71%	143.71%	89.82%	88.32%	104.19%	100.00%	-
P/NAPS	1.42	1.58	1.88	1.76	1.90	1.57	2.04	-21.47%
YoY %	-10.13%	-15.96%	6.82%	-7.37%	21.02%	-23.04%	-	-
Horiz. %	69.61%	77.45%	92.16%	86.27%	93.14%	76.96%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	03/05/06	28/02/06	09/11/05	28/07/05	26/04/05	23/02/05	23/11/04	-
Price	6.00	6.00	6.00	6.00	6.00	6.30	6.35	-
P/RPS	1.40	0.27	0.34	0.51	1.00	0.25	0.37	143.01%
YoY %	418.52%	-20.59%	-33.33%	-49.00%	300.00%	-32.43%	-	-
Horiz. %	378.38%	72.97%	91.89%	137.84%	270.27%	67.57%	100.00%	-
P/EPS	46.15	8.04	10.12	13.54	19.43	7.74	11.44	153.62%
YoY %	474.00%	-20.55%	-25.26%	-30.31%	151.03%	-32.34%	-	-
Horiz. %	403.41%	70.28%	88.46%	118.36%	169.84%	67.66%	100.00%	-
EY	2.17	12.43	9.88	7.38	5.15	12.92	8.74	-60.53%
YoY %	-82.54%	25.81%	33.88%	43.30%	-60.14%	47.83%	-	-
Horiz. %	24.83%	142.22%	113.04%	84.44%	58.92%	147.83%	100.00%	-
DY	2.27	4.80	4.80	3.00	3.00	3.32	3.29	-21.93%
YoY %	-52.71%	0.00%	60.00%	0.00%	-9.64%	0.91%	-	-
Horiz. %	69.00%	145.90%	145.90%	91.19%	91.19%	100.91%	100.00%	-
P/NAPS	1.42	1.58	1.88	1.76	1.87	1.64	2.08	-22.48%
YoY %	-10.13%	-15.96%	6.82%	-5.88%	14.02%	-21.15%	-	-
Horiz. %	68.27%	75.96%	90.38%	84.62%	89.90%	78.85%	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