[MSC] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Cumulative Result
Revenue	1,913,143	1,178,110	687,588	357,871	1,637,704	1,080,191	694,051	96.23%
YoY %	62.39%	71.34%	92.13%	-78.15%	51.61%	55.64%	-	-
Horiz. %	275.65%	169.74%	99.07%	51.56%	235.96%	155.64%	100.00%	-
PBT	120,995	43,168	26,802	10,111	64,680	34,928	24,292	190.80%
YoY %	180.29%	61.06%	165.08%	-84.37%	85.18%	43.78%	-	-
Horiz. %	498.09%	177.70%	110.33%	41.62%	266.26%	143.78%	100.00%	-
Tax	-42,779	-17,686	-10,550	-3,860	-20,212	-9,529	-7,257	225.27%
YoY %	-141.88%	-67.64%	-173.32%	80.90%	-112.11%	-31.31%	-	-
Horiz. %	589.49%	243.71%	145.38%	53.19%	278.52%	131.31%	100.00%	-
NP	78,216	25,482	16,252	6,251	44,468	25,399	17,035	175.48%
YoY %	206.95%	56.79%	159.99%	-85.94%	75.08%	49.10%	-	-
Horiz. %	459.15%	149.59%	95.40%	36.70%	261.04%	149.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,441	22,107	14,647	6,509	41,510	27,064	19,814	125.76%
YoY %	205.07%	50.93%	125.03%	-84.32%	53.38%	36.59%	-	-
Horiz. %	340.37%	111.57%	73.92%	32.85%	209.50%	136.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.36%	40.97%	39.36%	38.18%	31.25%	27.28%	29.87%	-
YoY %	-13.69%	4.09%	3.09%	22.18%	14.55%	-8.67%	-	-
Horiz. %	118.38%	137.16%	131.77%	127.82%	104.62%	91.33%	100.00%	-
Total Cost	1,834,927	1,152,628	671,336	351,620	1,593,236	1,054,792	677,016	94.03%
YoY %	59.20%	71.69%	90.93%	-77.93%	51.05%	55.80%	-	-
Horiz. %	271.03%	170.25%	99.16%	51.94%	235.33%	155.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	350,333	312,495	310,215	306,745	302,505	291,631	290,455	13.27%
YoY %	12.11%	0.73%	1.13%	1.40%	3.73%	0.40%	-	-
Horiz. %	120.62%	107.59%	106.80%	105.61%	104.15%	100.40%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	13,053	10,941	6,609	-	16,213	16,193	10,207	17.76%
YoY %	19.30%	65.55%	0.00%	-	0.12%	58.65%	-	-
Horiz. %	127.88%	107.19%	64.75%	-	158.84%	158.65%	100.00%	-
Div Payout %	19.35%	49.49%	45.13%	-	39.06%	59.83%	51.52%	-
YoY %	-60.90%	9.66%	0.00%	-	-34.72%	16.13%	-	-
Horiz. %	37.56%	96.06%	87.60%	-	75.82%	116.13%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	350,333	312,495	310,215	306,745	302,505	291,631	290,455	13.27%
YoY %	12.11%	0.73%	1.13%	1.40%	3.73%	0.40%	-	-
Horiz. %	120.62%	107.59%	106.80%	105.61%	104.15%	100.40%	100.00%	-
NOSH	75,017	74,938	75,112	74,816	75,063	74,969	75,053	-0.03%
YoY %	0.11%	-0.23%	0.40%	-0.33%	0.13%	-0.11%	-	-
Horiz. %	99.95%	99.85%	100.08%	99.68%	100.01%	99.89%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	4.09%	2.16%	2.36%	1.75%	2.72%	2.35%	2.45%	-
YoY %	89.35%	-8.47%	34.86%	-35.66%	15.74%	-4.08%	-	-
Horiz. %	166.94%	88.16%	96.33%	71.43%	111.02%	95.92%	100.00%	-
ROE	19.25%	7.07%	4.72%	2.12%	13.72%	9.28%	6.82%	-
YoY %	172.28%	49.79%	122.64%	-84.55%	47.84%	36.07%	-	-
Horiz. %	282.26%	103.67%	69.21%	31.09%	201.17%	136.07%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	2,550.25	1,572.09	915.41	478.33	2,181.76	1,440.84	924.75	96.29%
YoY %	62.22%	71.74%	91.38%	-78.08%	51.42%	55.81%	-	-
Horiz. %	275.78%	170.00%	98.99%	51.73%	235.93%	155.81%	100.00%	-
EPS	89.90	29.50	19.50	8.70	55.30	36.10	26.40	125.84%
YoY %	204.75%	51.28%	124.14%	-84.27%	53.19%	36.74%	-	-
Horiz. %	340.53%	111.74%	73.86%	32.95%	209.47%	136.74%	100.00%	-
DPS	17.40	14.60	8.80	0.00	21.60	21.60	13.60	17.80%
YoY %	19.18%	65.91%	0.00%	0.00%	0.00%	58.82%	-	-
Horiz. %	127.94%	107.35%	64.71%	0.00%	158.82%	158.82%	100.00%	-
NAPS	4.67	4.17	4.13	4.10	4.03	3.89	3.87	13.30%
YoY %	11.99%	0.97%	0.73%	1.74%	3.60%	0.52%	-	-
Horiz. %	120.67%	107.75%	106.72%	105.94%	104.13%	100.52%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 74,816
RPS	455.51	280.50	163.71	85.21	389.93	257.19	165.25	96.23%
YoY %	62.39%	71.34%	92.13%	-78.15%	51.61%	55.64%	-	-
Horiz. %	275.65%	169.74%	99.07%	51.56%	235.96%	155.64%	100.00%	-
EPS	16.06	5.26	3.49	1.55	9.88	6.44	4.72	125.71%
YoY %	205.32%	50.72%	125.16%	-84.31%	53.42%	36.44%	-	-
Horiz. %	340.25%	111.44%	73.94%	32.84%	209.32%	136.44%	100.00%	-
DPS	3.11	2.61	1.57	0.00	3.86	3.86	2.43	17.82%
YoY %	19.16%	66.24%	0.00%	0.00%	0.00%	58.85%	-	-
Horiz. %	127.98%	107.41%	64.61%	0.00%	158.85%	158.85%	100.00%	-
NAPS	0.8341	0.744	0.7386	0.7303	0.7203	0.6944	0.6916	13.26%
YoY %	12.11%	0.73%	1.14%	1.39%	3.73%	0.40%	-	-
Horiz. %	120.60%	107.58%	106.80%	105.60%	104.15%	100.40%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	8.00	8.30	6.50	6.15	7.45	6.00	6.00	-
P/RPS	0.31	0.53	0.71	1.29	0.34	0.42	0.65	-38.87%
YoY %	-41.51%	-25.35%	-44.96%	279.41%	-19.05%	-35.38%	-	-
Horiz. %	47.69%	81.54%	109.23%	198.46%	52.31%	64.62%	100.00%	-
P/EPS	8.90	28.14	33.33	70.69	13.47	16.62	22.73	-46.38%
YoY %	-68.37%	-15.57%	-52.85%	424.80%	-18.95%	-26.88%	-	-
Horiz. %	39.16%	123.80%	146.63%	311.00%	59.26%	73.12%	100.00%	-
EY	11.24	3.55	3.00	1.41	7.42	6.02	4.40	86.55%
YoY %	216.62%	18.33%	112.77%	-81.00%	23.26%	36.82%	-	-
Horiz. %	255.45%	80.68%	68.18%	32.05%	168.64%	136.82%	100.00%	-
DY	2.18	1.76	1.35	0.00	2.90	3.60	2.27	-2.65%
YoY %	23.86%	30.37%	0.00%	0.00%	-19.44%	58.59%	-	-
Horiz. %	96.04%	77.53%	59.47%	0.00%	127.75%	158.59%	100.00%	-
P/NAPS	1.71	1.99	1.57	1.50	1.85	1.54	1.55	6.74%
YoY %	-14.07%	26.75%	4.67%	-18.92%	20.13%	-0.65%	-	-
Horiz. %	110.32%	128.39%	101.29%	96.77%	119.35%	99.35%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/02/08	02/11/07	07/08/07	08/05/07	21/02/07	27/10/06	19/09/06	-
Price	7.30	8.50	8.20	7.45	6.55	6.00	6.00	-
P/RPS	0.29	0.54	0.90	1.56	0.30	0.42	0.65	-41.52%
YoY %	-46.30%	-40.00%	-42.31%	420.00%	-28.57%	-35.38%	-	-
Horiz. %	44.62%	83.08%	138.46%	240.00%	46.15%	64.62%	100.00%	-
P/EPS	8.12	28.81	42.05	85.63	11.84	16.62	22.73	-49.55%
YoY %	-71.82%	-31.49%	-50.89%	623.23%	-28.76%	-26.88%	-	-
Horiz. %	35.72%	126.75%	185.00%	376.73%	52.09%	73.12%	100.00%	-
EY	12.32	3.47	2.38	1.17	8.44	6.02	4.40	98.28%
YoY %	255.04%	45.80%	103.42%	-86.14%	40.20%	36.82%	-	-
Horiz. %	280.00%	78.86%	54.09%	26.59%	191.82%	136.82%	100.00%	-
DY	2.38	1.72	1.07	0.00	3.30	3.60	2.27	3.19%
YoY %	38.37%	60.75%	0.00%	0.00%	-8.33%	58.59%	-	-
Horiz. %	104.85%	75.77%	47.14%	0.00%	145.37%	158.59%	100.00%	-
P/NAPS	1.56	2.04	1.99	1.82	1.63	1.54	1.55	0.42%
YoY %	-23.53%	2.51%	9.34%	11.66%	5.84%	-0.65%	-	-
Horiz. %	100.65%	131.61%	128.39%	117.42%	105.16%	99.35%	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