[PIE] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Cumulative Result
Revenue	149,164	79,068	280,949	200,823	128,172	59,156	277,564	-33.92%
YoY %	88.65%	-71.86%	39.90%	56.68%	116.67%	-78.69%	-	-
Horiz. %	53.74%	28.49%	101.22%	72.35%	46.18%	21.31%	100.00%	-
PBT	20,648	10,261	44,097	27,621	15,009	6,643	32,953	-26.79%
YoY %	101.23%	-76.73%	59.65%	84.03%	125.94%	-79.84%	-	-
Horiz. %	62.66%	31.14%	133.82%	83.82%	45.55%	20.16%	100.00%	-
Tax	-4,973	-2,628	-8,506	-6,229	-3,130	-1,872	-6,791	-18.77%
YoY %	-89.23%	69.10%	-36.55%	-99.01%	-67.20%	72.43%	-	-
Horiz. %	73.23%	38.70%	125.25%	91.72%	46.09%	27.57%	100.00%	-
NP	15,675	7,633	35,591	21,392	11,879	4,771	26,162	-28.95%
YoY %	105.36%	-78.55%	66.38%	80.08%	148.98%	-81.76%	-	-
Horiz. %	59.92%	29.18%	136.04%	81.77%	45.41%	18.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,675	7,633	35,591	21,392	11,879	4,771	26,162	-28.95%
YoY %	105.36%	-78.55%	66.38%	80.08%	148.98%	-81.76%	-	-
Horiz. %	59.92%	29.18%	136.04%	81.77%	45.41%	18.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.08%	25.61%	19.29%	22.55%	20.85%	28.18%	20.61%	-
YoY %	-5.97%	32.76%	-14.46%	8.15%	-26.01%	36.73%	-	-
Horiz. %	116.84%	124.26%	93.60%	109.41%	101.16%	136.73%	100.00%	-
Total Cost	133,489	71,435	245,358	179,431	116,293	54,385	251,402	-34.45%
YoY %	86.87%	-70.89%	36.74%	54.29%	113.83%	-78.37%	-	-
Horiz. %	53.10%	28.41%	97.60%	71.37%	46.26%	21.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,297	204,101	191,605	175,722	166,057	172,251	169,129	9.32%
YoY %	-5.29%	6.52%	9.04%	5.82%	-3.60%	1.85%	-	-
Horiz. %	114.29%	120.68%	113.29%	103.90%	98.18%	101.85%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	23,042	-	16,280	16,201	16,170	-	11,233	61.51%
YoY %	0.00%	-	0.49%	0.19%	0.00%	-	-	-
Horiz. %	205.13%	-	144.93%	144.23%	143.95%	-	100.00%	-
Div Payout %	147.00%	-	45.74%	75.74%	136.13%	-	42.94%	-
YoY %	0.00%	-	-39.61%	-44.36%	0.00%	-	-	-
Horiz. %	342.34%	-	106.52%	176.39%	317.02%	-	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	193,297	204,101	191,605	175,722	166,057	172,251	169,129	9.32%
YoY %	-5.29%	6.52%	9.04%	5.82%	-3.60%	1.85%	-	-
Horiz. %	114.29%	120.68%	113.29%	103.90%	98.18%	101.85%	100.00%	-
NOSH	64,005	63,981	62,616	62,312	62,193	61,961	62,409	1.69%
YoY %	0.04%	2.18%	0.49%	0.19%	0.37%	-0.72%	-	-
Horiz. %	102.56%	102.52%	100.33%	99.84%	99.65%	99.28%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	10.51%	9.65%	12.67%	10.65%	9.27%	8.07%	9.43%	-
YoY %	8.91%	-23.84%	18.97%	14.89%	14.87%	-14.42%	-	-
Horiz. %	111.45%	102.33%	134.36%	112.94%	98.30%	85.58%	100.00%	-
ROE	8.11%	3.74%	18.58%	12.17%	7.15%	2.77%	15.47%	-
YoY %	116.84%	-79.87%	52.67%	70.21%	158.12%	-82.09%	-	-
Horiz. %	52.42%	24.18%	120.10%	78.67%	46.22%	17.91%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	233.05	123.58	448.68	322.28	206.09	95.47	444.75	-35.02%
YoY %	88.58%	-72.46%	39.22%	56.38%	115.87%	-78.53%	-	-
Horiz. %	52.40%	27.79%	100.88%	72.46%	46.34%	21.47%	100.00%	-
EPS	24.49	11.93	56.84	34.33	19.10	7.70	41.92	-30.13%
YoY %	105.28%	-79.01%	65.57%	79.74%	148.05%	-81.63%	-	-
Horiz. %	58.42%	28.46%	135.59%	81.89%	45.56%	18.37%	100.00%	-
DPS	36.00	0.00	26.00	26.00	26.00	0.00	18.00	58.80%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	0.00%	144.44%	144.44%	144.44%	0.00%	100.00%	-
NAPS	3.02	3.19	3.06	2.82	2.67	2.78	2.71	7.49%
YoY %	-5.33%	4.25%	8.51%	5.62%	-3.96%	2.58%	-	-
Horiz. %	111.44%	117.71%	112.92%	104.06%	98.52%	102.58%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 62,544
RPS	38.84	20.59	73.16	52.29	33.37	15.40	72.27	-33.92%
YoY %	88.64%	-71.86%	39.91%	56.70%	116.69%	-78.69%	-	-
Horiz. %	53.74%	28.49%	101.23%	72.35%	46.17%	21.31%	100.00%	-
EPS	4.08	1.99	9.27	5.57	3.09	1.24	6.81	-28.95%
YoY %	105.03%	-78.53%	66.43%	80.26%	149.19%	-81.79%	-	-
Horiz. %	59.91%	29.22%	136.12%	81.79%	45.37%	18.21%	100.00%	-
DPS	6.00	0.00	4.24	4.22	4.21	0.00	2.93	61.32%
YoY %	0.00%	0.00%	0.47%	0.24%	0.00%	0.00%	-	-
Horiz. %	204.78%	0.00%	144.71%	144.03%	143.69%	0.00%	100.00%	-
NAPS	0.5033	0.5315	0.4989	0.4576	0.4324	0.4485	0.4404	9.31%
YoY %	-5.31%	6.53%	9.03%	5.83%	-3.59%	1.84%	-	-
Horiz. %	114.28%	120.69%	113.28%	103.91%	98.18%	101.84%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	4.92	5.10	5.95	3.92	3.78	3.28	3.00	-
P/RPS	2.11	4.13	1.33	1.22	1.83	3.44	0.67	115.00%
YoY %	-48.91%	210.53%	9.02%	-33.33%	-46.80%	413.43%	-	-
Horiz. %	314.93%	616.42%	198.51%	182.09%	273.13%	513.43%	100.00%	-
P/EPS	20.09	42.75	10.47	11.42	19.79	42.60	7.16	99.06%
YoY %	-53.01%	308.31%	-8.32%	-42.29%	-53.54%	494.97%	-	-
Horiz. %	280.59%	597.07%	146.23%	159.50%	276.40%	594.97%	100.00%	-
EY	4.98	2.34	9.55	8.76	5.05	2.35	13.97	-49.75%
YoY %	112.82%	-75.50%	9.02%	73.47%	114.89%	-83.18%	-	-
Horiz. %	35.65%	16.75%	68.36%	62.71%	36.15%	16.82%	100.00%	-
DY	7.32	0.00	4.37	6.63	6.88	0.00	6.00	14.18%
YoY %	0.00%	0.00%	-34.09%	-3.63%	0.00%	0.00%	-	-
Horiz. %	122.00%	0.00%	72.83%	110.50%	114.67%	0.00%	100.00%	-
P/NAPS	1.63	1.60	1.94	1.39	1.42	1.18	1.11	29.22%
YoY %	1.87%	-17.53%	39.57%	-2.11%	20.34%	6.31%	-	-
Horiz. %	146.85%	144.14%	174.77%	125.23%	127.93%	106.31%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	08/08/08	23/05/08	25/02/08	19/11/07	06/08/07	18/05/07	26/02/07	-
Price	4.86	5.80	5.05	5.05	3.74	3.88	3.20	-
P/RPS	2.09	4.69	1.13	1.57	1.81	4.06	0.72	103.62%
YoY %	-55.44%	315.04%	-28.03%	-13.26%	-55.42%	463.89%	-	-
Horiz. %	290.28%	651.39%	156.94%	218.06%	251.39%	563.89%	100.00%	-
P/EPS	19.84	48.62	8.88	14.71	19.58	50.39	7.63	89.20%
YoY %	-59.19%	447.52%	-39.63%	-24.87%	-61.14%	560.42%	-	-
Horiz. %	260.03%	637.22%	116.38%	192.79%	256.62%	660.42%	100.00%	-
EY	5.04	2.06	11.26	6.80	5.11	1.98	13.10	-47.13%
YoY %	144.66%	-81.71%	65.59%	33.07%	158.08%	-84.89%	-	-
Horiz. %	38.47%	15.73%	85.95%	51.91%	39.01%	15.11%	100.00%	-
DY	7.41	0.00	5.15	5.15	6.95	0.00	5.63	20.11%
YoY %	0.00%	0.00%	0.00%	-25.90%	0.00%	0.00%	-	-
Horiz. %	131.62%	0.00%	91.47%	91.47%	123.45%	0.00%	100.00%	-
P/NAPS	1.61	1.82	1.65	1.79	1.40	1.40	1.18	23.03%
YoY %	-11.54%	10.30%	-7.82%	27.86%	0.00%	18.64%	-	-
Horiz. %	136.44%	154.24%	139.83%	151.69%	118.64%	118.64%	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