[PIE] 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	45,961	291,784	218,143	149,164	79,068	280,949	200,823	-62.55%
YoY %	-84.25%	33.76%	46.24%	88.65%	-71.86%	39.90%	-	-
Horiz. %	22.89%	145.29%	108.62%	74.28%	39.37%	139.90%	100.00%	-
PBT	6,913	43,503	31,253	20,648	10,261	44,097	27,621	-60.25%
YoY %	-84.11%	39.20%	51.36%	101.23%	-76.73%	59.65%	-	-
Horiz. %	25.03%	157.50%	113.15%	74.75%	37.15%	159.65%	100.00%	-
Tax	-1,047	-9,567	-7,450	-4,973	-2,628	-8,506	-6,229	-69.51%
YoY %	89.06%	-28.42%	-49.81%	-89.23%	69.10%	-36.55%	-	-
Horiz. %	16.81%	153.59%	119.60%	79.84%	42.19%	136.55%	100.00%	-
NP	5,866	33,936	23,803	15,675	7,633	35,591	21,392	-57.75%
YoY %	-82.71%	42.57%	51.85%	105.36%	-78.55%	66.38%	-	-
Horiz. %	27.42%	158.64%	111.27%	73.28%	35.68%	166.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,866	33,936	23,803	15,675	7,633	35,591	21,392	-57.75%
YoY %	-82.71%	42.57%	51.85%	105.36%	-78.55%	66.38%	-	-
Horiz. %	27.42%	158.64%	111.27%	73.28%	35.68%	166.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.15%	21.99%	23.84%	24.08%	25.61%	19.29%	22.55%	-
YoY %	-31.11%	-7.76%	-1.00%	-5.97%	32.76%	-14.46%	-	-
Horiz. %	67.18%	97.52%	105.72%	106.78%	113.57%	85.54%	100.00%	-
Total Cost	40,095	257,848	194,340	133,489	71,435	245,358	179,431	-63.14%
YoY %	-84.45%	32.68%	45.59%	86.87%	-70.89%	36.74%	-	-
Horiz. %	22.35%	143.70%	108.31%	74.40%	39.81%	136.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	218,135	211,859	202,251	193,297	204,101	191,605	175,722	15.48%
YoY %	2.96%	4.75%	4.63%	-5.29%	6.52%	9.04%	-	-
Horiz. %	124.14%	120.56%	115.10%	110.00%	116.15%	109.04%	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	-	23,042	23,041	23,042	-	16,280	16,201	-
YoY %	-	0.00%	-0.00%	0.00%	-	0.49%	-	-
Horiz. %	-	142.23%	142.22%	142.23%	-	100.49%	100.00%	-
Div Payout %	-	67.90%	96.80%	147.00%	-	45.74%	75.74%	-
YoY %	-	-29.86%	-34.15%	0.00%	-	-39.61%	-	-
Horiz. %	-	89.65%	127.81%	194.09%	-	60.39%	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	218,135	211,859	202,251	193,297	204,101	191,605	175,722	15.48%
YoY %	2.96%	4.75%	4.63%	-5.29%	6.52%	9.04%	-	-
Horiz. %	124.14%	120.56%	115.10%	110.00%	116.15%	109.04%	100.00%	-
NOSH	63,969	64,006	64,003	64,005	63,981	62,616	62,312	1.76%
YoY %	-0.06%	0.00%	-0.00%	0.04%	2.18%	0.49%	-	-
Horiz. %	102.66%	102.72%	102.71%	102.72%	102.68%	100.49%	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	12.76%	11.63%	10.91%	10.51%	9.65%	12.67%	10.65%	-
YoY %	9.72%	6.60%	3.81%	8.91%	-23.84%	18.97%	-	-
Horiz. %	119.81%	109.20%	102.44%	98.69%	90.61%	118.97%	100.00%	-
ROE	2.69%	16.02%	11.77%	8.11%	3.74%	18.58%	12.17%	-
YoY %	-83.21%	36.11%	45.13%	116.84%	-79.87%	52.67%	-	-
Horiz. %	22.10%	131.64%	96.71%	66.64%	30.73%	152.67%	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	71.85	455.87	340.83	233.05	123.58	448.68	322.28	-63.19%
YoY %	-84.24%	33.75%	46.25%	88.58%	-72.46%	39.22%	-	-
Horiz. %	22.29%	141.45%	105.76%	72.31%	38.35%	139.22%	100.00%	-
EPS	9.17	53.02	37.19	24.49	11.93	56.84	34.33	-58.49%
YoY %	-82.70%	42.57%	51.86%	105.28%	-79.01%	65.57%	-	-
Horiz. %	26.71%	154.44%	108.33%	71.34%	34.75%	165.57%	100.00%	-
DPS	0.00	36.00	36.00	36.00	0.00	26.00	26.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	138.46%	138.46%	138.46%	0.00%	100.00%	100.00%	-
NAPS	3.41	3.31	3.16	3.02	3.19	3.06	2.82	13.48%
YoY %	3.02%	4.75%	4.64%	-5.33%	4.25%	8.51%	-	-
Horiz. %	120.92%	117.38%	112.06%	107.09%	113.12%	108.51%	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 - 63,977
RPS	11.97	75.98	56.80	38.84	20.59	73.16	52.29	-62.54%
YoY %	-84.25%	33.77%	46.24%	88.64%	-71.86%	39.91%	-	-
Horiz. %	22.89%	145.31%	108.62%	74.28%	39.38%	139.91%	100.00%	-
EPS	1.53	8.84	6.20	4.08	1.99	9.27	5.57	-57.71%
YoY %	-82.69%	42.58%	51.96%	105.03%	-78.53%	66.43%	-	-
Horiz. %	27.47%	158.71%	111.31%	73.25%	35.73%	166.43%	100.00%	-
DPS	0.00	6.00	6.00	6.00	0.00	4.24	4.22	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.47%	-	-
Horiz. %	0.00%	142.18%	142.18%	142.18%	0.00%	100.47%	100.00%	-
NAPS	0.568	0.5517	0.5266	0.5033	0.5315	0.4989	0.4576	15.48%
YoY %	2.95%	4.77%	4.63%	-5.31%	6.53%	9.03%	-	-
Horiz. %	124.13%	120.56%	115.08%	109.99%	116.15%	109.03%	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	3.84	3.78	4.30	4.92	5.10	5.95	3.92	-
P/RPS	5.34	0.83	1.26	2.11	4.13	1.33	1.22	167.34%
YoY %	543.37%	-34.13%	-40.28%	-48.91%	210.53%	9.02%	-	-
Horiz. %	437.70%	68.03%	103.28%	172.95%	338.52%	109.02%	100.00%	-
P/EPS	41.88	7.13	11.56	20.09	42.75	10.47	11.42	137.62%
YoY %	487.38%	-38.32%	-42.46%	-53.01%	308.31%	-8.32%	-	-
Horiz. %	366.73%	62.43%	101.23%	175.92%	374.34%	91.68%	100.00%	-
EY	2.39	14.03	8.65	4.98	2.34	9.55	8.76	-57.90%
YoY %	-82.97%	62.20%	73.69%	112.82%	-75.50%	9.02%	-	-
Horiz. %	27.28%	160.16%	98.74%	56.85%	26.71%	109.02%	100.00%	-
DY	0.00	9.52	8.37	7.32	0.00	4.37	6.63	-
YoY %	0.00%	13.74%	14.34%	0.00%	0.00%	-34.09%	-	-
Horiz. %	0.00%	143.59%	126.24%	110.41%	0.00%	65.91%	100.00%	-
P/NAPS	1.13	1.14	1.36	1.63	1.60	1.94	1.39	-12.88%
YoY %	-0.88%	-16.18%	-16.56%	1.87%	-17.53%	39.57%	-	-
Horiz. %	81.29%	82.01%	97.84%	117.27%	115.11%	139.57%	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	22/05/09	27/02/09	14/11/08	08/08/08	23/05/08	25/02/08	19/11/07	-
Price	4.48	3.40	3.12	4.86	5.80	5.05	5.05	-
P/RPS	6.24	0.75	0.92	2.09	4.69	1.13	1.57	150.70%
YoY %	732.00%	-18.48%	-55.98%	-55.44%	315.04%	-28.03%	-	-
Horiz. %	397.45%	47.77%	58.60%	133.12%	298.73%	71.97%	100.00%	-
P/EPS	48.85	6.41	8.39	19.84	48.62	8.88	14.71	122.42%
YoY %	662.09%	-23.60%	-57.71%	-59.19%	447.52%	-39.63%	-	-
Horiz. %	332.09%	43.58%	57.04%	134.87%	330.52%	60.37%	100.00%	-
EY	2.05	15.59	11.92	5.04	2.06	11.26	6.80	-55.00%
YoY %	-86.85%	30.79%	136.51%	144.66%	-81.71%	65.59%	-	-
Horiz. %	30.15%	229.26%	175.29%	74.12%	30.29%	165.59%	100.00%	-
DY	0.00	10.59	11.54	7.41	0.00	5.15	5.15	-
YoY %	0.00%	-8.23%	55.74%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	205.63%	224.08%	143.88%	0.00%	100.00%	100.00%	-
P/NAPS	1.31	1.03	0.99	1.61	1.82	1.65	1.79	-18.77%
YoY %	27.18%	4.04%	-38.51%	-11.54%	10.30%	-7.82%	-	-
Horiz. %	73.18%	57.54%	55.31%	89.94%	101.68%	92.18%	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