[TURIYA] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Annualized Quarter Result
Revenue	56,276	72,076	69,494	74,280	83,583	77,927	25,635	13.98%
YoY %	-21.92%	3.72%	-6.44%	-11.13%	7.26%	203.99%	-	-
Horiz. %	219.53%	281.16%	271.09%	289.76%	326.05%	303.99%	100.00%	-
PBT	-9,710	-24,524	-91,557	4,511	14,816	5,596	1,214	-
YoY %	60.41%	73.21%	-2,129.64%	-69.55%	164.76%	360.96%	-	-
Horiz. %	-799.84%	-2,020.10%	-7,541.76%	371.58%	1,220.43%	460.96%	100.00%	-
Tax	-295	-1,212	-1,115	-2,025	-3,843	-3,127	-274	1.23%
YoY %	75.66%	-8.70%	44.94%	47.31%	-22.90%	-1,041.24%	-	-
Horiz. %	107.66%	442.34%	406.93%	739.05%	1,402.55%	1,141.24%	100.00%	-
NP	-10,005	-25,736	-92,672	2,486	10,973	2,469	940	-
YoY %	61.12%	72.23%	-3,827.76%	-77.34%	344.43%	162.66%	-	-
Horiz. %	-1,064.36%	-2,737.87%	-9,858.72%	264.47%	1,167.34%	262.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-10,353	-25,519	-92,965	2,059	10,973	2,469	940	-
YoY %	59.43%	72.55%	-4,615.06%	-81.24%	344.43%	162.66%	-	-
Horiz. %	-1,101.38%	-2,714.79%	-9,889.89%	219.04%	1,167.34%	262.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	44.89%	25.94%	55.88%	22.57%	-
YoY %	-	-	-	73.05%	-53.58%	147.59%	-	-
Horiz. %	-	-	-	198.89%	114.93%	247.59%	100.00%	-
Total Cost	66,281	97,812	162,166	71,794	72,610	75,458	24,695	17.86%
YoY %	-32.24%	-39.68%	125.88%	-1.12%	-3.77%	205.56%	-	-
Horiz. %	268.40%	396.08%	656.68%	290.72%	294.03%	305.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,326	156,992	186,815	278,521	122,570	100,723	77,206	13.74%
YoY %	6.58%	-15.96%	-32.93%	127.23%	21.69%	30.46%	-	-
Horiz. %	216.73%	203.34%	241.97%	360.75%	158.76%	130.46%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	167,326	156,992	186,815	278,521	122,570	100,723	77,206	13.74%
YoY %	6.58%	-15.96%	-32.93%	127.23%	21.69%	30.46%	-	-
Horiz. %	216.73%	203.34%	241.97%	360.75%	158.76%	130.46%	100.00%	-
NOSH	253,525	224,275	194,599	194,770	194,556	176,707	69,555	24.03%
YoY %	13.04%	15.25%	-0.09%	0.11%	10.10%	154.05%	-	-
Horiz. %	364.50%	322.44%	279.78%	280.02%	279.72%	254.05%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	-17.78%	-35.71%	-133.35%	3.35%	13.13%	3.17%	3.67%	-
YoY %	50.21%	73.22%	-4,080.60%	-74.49%	314.20%	-13.62%	-	-
Horiz. %	-484.47%	-973.02%	-3,633.51%	91.28%	357.77%	86.38%	100.00%	-
ROE	-6.19%	-16.25%	-49.76%	0.74%	8.95%	2.45%	1.22%	-
YoY %	61.91%	67.34%	-6,824.32%	-91.73%	265.31%	100.82%	-	-
Horiz. %	-507.38%	-1,331.97%	-4,078.69%	60.66%	733.61%	200.82%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	22.20	32.14	35.71	38.14	42.96	44.10	36.86	-8.09%
YoY %	-30.93%	-10.00%	-6.37%	-11.22%	-2.59%	19.64%	-	-
Horiz. %	60.23%	87.19%	96.88%	103.47%	116.55%	119.64%	100.00%	-
EPS	-4.53	-11.00	-48.00	1.06	5.64	1.40	1.35	-
YoY %	58.82%	77.08%	-4,628.30%	-81.21%	302.86%	3.70%	-	-
Horiz. %	-335.56%	-814.81%	-3,555.56%	78.52%	417.78%	103.70%	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	0.66	0.70	0.96	1.43	0.63	0.57	1.11	-8.29%
YoY %	-5.71%	-27.08%	-32.87%	126.98%	10.53%	-48.65%	-	-
Horiz. %	59.46%	63.06%	86.49%	128.83%	56.76%	51.35%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 194,025
RPS	24.60	31.51	30.38	32.48	36.54	34.07	11.21	13.98%
YoY %	-21.93%	3.72%	-6.47%	-11.11%	7.25%	203.93%	-	-
Horiz. %	219.45%	281.09%	271.01%	289.74%	325.96%	303.93%	100.00%	-
EPS	-4.53	-11.16	-40.64	0.90	4.80	1.08	0.41	-
YoY %	59.41%	72.54%	-4,615.56%	-81.25%	344.44%	163.41%	-	-
Horiz. %	-1,104.88%	-2,721.95%	-9,912.20%	219.51%	1,170.73%	263.41%	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	0.7316	0.6864	0.8168	1.2177	0.5359	0.4404	0.3375	13.74%
YoY %	6.59%	-15.96%	-32.92%	127.23%	21.68%	30.49%	-	-
Horiz. %	216.77%	203.38%	242.01%	360.80%	158.79%	130.49%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.55	0.56	0.47	0.38	0.68	1.02	0.80	-
P/RPS	2.48	1.74	1.32	1.00	1.58	2.31	2.17	2.24%
YoY %	42.53%	31.82%	32.00%	-36.71%	-31.60%	6.45%	-	-
Horiz. %	114.29%	80.18%	60.83%	46.08%	72.81%	106.45%	100.00%	-
P/EPS	-13.47	-4.92	-0.98	35.95	12.06	73.00	59.20	-
YoY %	-173.78%	-402.04%	-102.73%	198.09%	-83.48%	23.31%	-	-
Horiz. %	-22.75%	-8.31%	-1.66%	60.73%	20.37%	123.31%	100.00%	-
EY	-7.42	-20.32	-101.64	2.78	8.29	1.37	1.69	-
YoY %	63.48%	80.01%	-3,756.12%	-66.47%	505.11%	-18.93%	-	-
Horiz. %	-439.05%	-1,202.37%	-6,014.20%	164.50%	490.53%	81.07%	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	0.83	0.80	0.49	0.27	1.08	1.79	0.72	2.39%
YoY %	3.75%	63.27%	81.48%	-75.00%	-39.66%	148.61%	-	-
Horiz. %	115.28%	111.11%	68.06%	37.50%	150.00%	248.61%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	29/05/09	29/05/08	31/05/07	30/05/06	30/05/05	31/05/04	27/05/03	-
Price	0.56	0.59	0.43	0.34	0.40	0.75	1.03	-
P/RPS	2.52	1.84	1.20	0.89	0.93	1.70	2.79	-1.68%
YoY %	36.96%	53.33%	34.83%	-4.30%	-45.29%	-39.07%	-	-
Horiz. %	90.32%	65.95%	43.01%	31.90%	33.33%	60.93%	100.00%	-
P/EPS	-13.71	-5.19	-0.90	32.16	7.09	53.68	76.22	-
YoY %	-164.16%	-476.67%	-102.80%	353.60%	-86.79%	-29.57%	-	-
Horiz. %	-17.99%	-6.81%	-1.18%	42.19%	9.30%	70.43%	100.00%	-
EY	-7.29	-19.29	-111.10	3.11	14.10	1.86	1.31	-
YoY %	62.21%	82.64%	-3,672.35%	-77.94%	658.06%	41.98%	-	-
Horiz. %	-556.49%	-1,472.52%	-8,480.92%	237.40%	1,076.34%	141.98%	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	0.85	0.84	0.45	0.24	0.63	1.32	0.93	-1.48%
YoY %	1.19%	86.67%	87.50%	-61.90%	-52.27%	41.94%	-	-
Horiz. %	91.40%	90.32%	48.39%	25.81%	67.74%	141.94%	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