[DATAPRP] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	74,270	52,223	37,170	19,671	112,152	83,855	44,246	41.19%
YoY %	42.22%	40.50%	88.96%	-82.46%	33.75%	89.52%	-	-
Horiz. %	167.86%	118.03%	84.01%	44.46%	253.47%	189.52%	100.00%	-
PBT	-3,202	-4,230	707	629	1,417	1,461	965	-
YoY %	24.30%	-698.30%	12.40%	-55.61%	-3.01%	51.40%	-	-
Horiz. %	-331.81%	-438.34%	73.26%	65.18%	146.84%	151.40%	100.00%	-
Tax	-94	55	104	106	700	-311	-241	-46.58%
YoY %	-270.91%	-47.12%	-1.89%	-84.86%	325.08%	-29.05%	-	-
Horiz. %	39.00%	-22.82%	-43.15%	-43.98%	-290.46%	129.05%	100.00%	-
NP	-3,296	-4,175	811	735	2,117	1,150	724	-
YoY %	21.05%	-614.80%	10.34%	-65.28%	84.09%	58.84%	-	-
Horiz. %	-455.25%	-576.66%	112.02%	101.52%	292.40%	158.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,737	-3,840	742	432	1,941	1,457	860	-
YoY %	28.72%	-617.52%	71.76%	-77.74%	33.22%	69.42%	-	-
Horiz. %	-318.26%	-446.51%	86.28%	50.23%	225.70%	169.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-14.71%	-16.85%	-49.40%	21.29%	24.97%	-
YoY %	-	-	12.70%	65.89%	-332.03%	-14.74%	-	-
Horiz. %	-	-	-58.91%	-67.48%	-197.84%	85.26%	100.00%	-
Total Cost	77,566	56,398	36,359	18,936	110,035	82,705	43,522	46.94%
YoY %	37.53%	55.11%	92.01%	-82.79%	33.05%	90.03%	-	-
Horiz. %	178.22%	129.59%	83.54%	43.51%	252.83%	190.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,768	31,030	19,406	14,399	14,462	15,256	12,938	111.25%
YoY %	28.16%	59.90%	34.77%	-0.44%	-5.20%	17.92%	-	-
Horiz. %	307.37%	239.84%	149.99%	111.29%	111.78%	117.92%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	39,768	31,030	19,406	14,399	14,462	15,256	12,938	111.25%
YoY %	28.16%	59.90%	34.77%	-0.44%	-5.20%	17.92%	-	-
Horiz. %	307.37%	239.84%	149.99%	111.29%	111.78%	117.92%	100.00%	-
NOSH	233,931	193,939	114,153	75,789	76,117	76,282	76,106	111.25%
YoY %	20.62%	69.89%	50.62%	-0.43%	-0.22%	0.23%	-	-
Horiz. %	307.38%	254.83%	149.99%	99.58%	100.01%	100.23%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	-4.44%	-7.99%	2.18%	3.74%	1.89%	1.37%	1.64%	-
YoY %	44.43%	-466.51%	-41.71%	97.88%	37.96%	-16.46%	-	-
Horiz. %	-270.73%	-487.20%	132.93%	228.05%	115.24%	83.54%	100.00%	-
ROE	-6.88%	-12.38%	3.82%	3.00%	13.42%	9.55%	6.65%	-
YoY %	44.43%	-424.08%	27.33%	-77.65%	40.52%	43.61%	-	-
Horiz. %	-103.46%	-186.17%	57.44%	45.11%	201.80%	143.61%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	31.75	26.93	32.56	25.95	147.34	109.93	58.14	-33.16%
YoY %	17.90%	-17.29%	25.47%	-82.39%	34.03%	89.08%	-	-
Horiz. %	54.61%	46.32%	56.00%	44.63%	253.42%	189.08%	100.00%	-
EPS	-1.17	-1.98	0.65	0.57	2.55	1.91	1.13	-
YoY %	40.91%	-404.62%	14.04%	-77.65%	33.51%	69.03%	-	-
Horiz. %	-103.54%	-175.22%	57.52%	50.44%	225.66%	169.03%	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	0.17	0.16	0.17	0.19	0.19	0.20	0.17	0.00%
YoY %	6.25%	-5.88%	-10.53%	0.00%	-5.00%	17.65%	-	-
Horiz. %	100.00%	94.12%	100.00%	111.76%	111.76%	117.65%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 75,789
RPS	9.83	6.91	4.92	2.60	14.84	11.10	5.85	41.29%
YoY %	42.26%	40.45%	89.23%	-82.48%	33.69%	89.74%	-	-
Horiz. %	168.03%	118.12%	84.10%	44.44%	253.68%	189.74%	100.00%	-
EPS	-0.36	-0.51	0.10	0.06	0.26	0.19	0.11	-
YoY %	29.41%	-610.00%	66.67%	-76.92%	36.84%	72.73%	-	-
Horiz. %	-327.27%	-463.64%	90.91%	54.55%	236.36%	172.73%	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	0.0526	0.0411	0.0257	0.0191	0.0191	0.0202	0.0171	111.36%
YoY %	27.98%	59.92%	34.55%	0.00%	-5.45%	18.13%	-	-
Horiz. %	307.60%	240.35%	150.29%	111.70%	111.70%	118.13%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	0.42	0.54	0.28	0.50	0.43	0.42	0.36	-
P/RPS	1.32	2.01	0.86	1.93	0.29	0.38	0.62	65.42%
YoY %	-34.33%	133.72%	-55.44%	565.52%	-23.68%	-38.71%	-	-
Horiz. %	212.90%	324.19%	138.71%	311.29%	46.77%	61.29%	100.00%	-
P/EPS	-35.90	-27.27	43.08	87.72	16.86	21.99	31.86	-
YoY %	-31.65%	-163.30%	-50.89%	420.28%	-23.33%	-30.98%	-	-
Horiz. %	-112.68%	-85.59%	135.22%	275.33%	52.92%	69.02%	100.00%	-
EY	-2.79	-3.67	2.32	1.14	5.93	4.55	3.14	-
YoY %	23.98%	-258.19%	103.51%	-80.78%	30.33%	44.90%	-	-
Horiz. %	-88.85%	-116.88%	73.89%	36.31%	188.85%	144.90%	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	2.47	3.38	1.65	2.63	2.26	2.10	2.12	10.71%
YoY %	-26.92%	104.85%	-37.26%	16.37%	7.62%	-0.94%	-	-
Horiz. %	116.51%	159.43%	77.83%	124.06%	106.60%	99.06%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	29/05/08	28/02/08	30/11/07	30/08/07	31/05/07	23/02/07	29/11/06	-
Price	0.37	0.35	0.46	0.36	0.39	0.47	0.37	-
P/RPS	1.17	1.30	1.41	1.39	0.26	0.43	0.64	49.45%
YoY %	-10.00%	-7.80%	1.44%	434.62%	-39.53%	-32.81%	-	-
Horiz. %	182.81%	203.12%	220.31%	217.19%	40.62%	67.19%	100.00%	-
P/EPS	-31.62	-17.68	70.77	63.16	15.29	24.61	32.74	-
YoY %	-78.85%	-124.98%	12.05%	313.08%	-37.87%	-24.83%	-	-
Horiz. %	-96.58%	-54.00%	216.16%	192.91%	46.70%	75.17%	100.00%	-
EY	-3.16	-5.66	1.41	1.58	6.54	4.06	3.05	-
YoY %	44.17%	-501.42%	-10.76%	-75.84%	61.08%	33.11%	-	-
Horiz. %	-103.61%	-185.57%	46.23%	51.80%	214.43%	133.11%	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	2.18	2.19	2.71	1.89	2.05	2.35	2.18	0.00%
YoY %	-0.46%	-19.19%	43.39%	-7.80%	-12.77%	7.80%	-	-
Horiz. %	100.00%	100.46%	124.31%	86.70%	94.04%	107.80%	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