[ANNJOO] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	2,138,756	1,288,852	2,755,626	1,627,208	1,482,378	589,598	531,186	26.11%
YoY %	65.94%	-53.23%	69.35%	9.77%	151.42%	11.00%	-	-
Horiz. %	402.64%	242.64%	518.77%	306.33%	279.07%	111.00%	100.00%	-
PBT	247,786	-76,902	707,022	190,056	142,740	56,250	120,996	12.68%
YoY %	422.21%	-110.88%	272.01%	33.15%	153.76%	-53.51%	-	-
Horiz. %	204.79%	-63.56%	584.34%	157.08%	117.97%	46.49%	100.00%	-
Tax	-21,096	570	-138,892	-27,194	-18,536	-16,928	-40,674	-10.35%
YoY %	-3,801.05%	100.41%	-410.75%	-46.71%	-9.50%	58.38%	-	-
Horiz. %	51.87%	-1.40%	341.48%	66.86%	45.57%	41.62%	100.00%	-
NP	226,690	-76,332	568,130	162,862	124,204	39,322	80,322	18.86%
YoY %	396.98%	-113.44%	248.84%	31.12%	215.86%	-51.04%	-	-
Horiz. %	282.23%	-95.03%	707.32%	202.76%	154.63%	48.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	224,742	-73,294	570,912	139,010	109,378	35,246	80,322	18.69%
YoY %	406.63%	-112.84%	310.70%	27.09%	210.33%	-56.12%	-	-
Horiz. %	279.80%	-91.25%	710.78%	173.07%	136.17%	43.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.51%	-	19.64%	14.31%	12.99%	30.09%	33.62%	-
YoY %	0.00%	-	37.25%	10.16%	-56.83%	-10.50%	-	-
Horiz. %	25.31%	-	58.42%	42.56%	38.64%	89.50%	100.00%	-
Total Cost	1,912,066	1,365,184	2,187,496	1,464,346	1,358,174	550,276	450,864	27.21%
YoY %	40.06%	-37.59%	49.38%	7.82%	146.82%	22.05%	-	-
Horiz. %	424.09%	302.79%	485.18%	324.79%	301.24%	122.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,004,657	849,566	1,097,709	674,151	478,259	453,394	434,746	14.97%
YoY %	18.26%	-22.61%	62.83%	40.96%	5.48%	4.29%	-	-
Horiz. %	231.09%	195.42%	252.49%	155.07%	110.01%	104.29%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	60,279	-	123,685	53,932	28,695	18,891	31,810	11.23%
YoY %	0.00%	-	129.34%	87.95%	51.90%	-40.61%	-	-
Horiz. %	189.50%	-	388.82%	169.54%	90.21%	59.39%	100.00%	-
Div Payout %	26.82%	-	21.66%	38.80%	26.24%	53.60%	39.60%	-
YoY %	0.00%	-	-44.18%	47.87%	-51.04%	35.35%	-	-
Horiz. %	67.73%	-	54.70%	97.98%	66.26%	135.35%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,004,657	849,566	1,097,709	674,151	478,259	453,394	434,746	14.97%
YoY %	18.26%	-22.61%	62.83%	40.96%	5.48%	4.29%	-	-
Horiz. %	231.09%	195.42%	252.49%	155.07%	110.01%	104.29%	100.00%	-
NOSH	502,328	502,702	515,356	337,075	239,129	269,877	265,089	11.23%
YoY %	-0.07%	-2.46%	52.89%	40.96%	-11.39%	1.81%	-	-
Horiz. %	189.49%	189.64%	194.41%	127.16%	90.21%	101.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	10.60%	-5.92%	20.62%	10.01%	8.38%	6.67%	15.12%	-
YoY %	279.05%	-128.71%	105.99%	19.45%	25.64%	-55.89%	-	-
Horiz. %	70.11%	-39.15%	136.38%	66.20%	55.42%	44.11%	100.00%	-
ROE	22.37%	-8.63%	52.01%	20.62%	22.87%	7.77%	18.48%	-
YoY %	359.21%	-116.59%	152.23%	-9.84%	194.34%	-57.95%	-	-
Horiz. %	121.05%	-46.70%	281.44%	111.58%	123.76%	42.05%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	425.77	256.38	534.70	482.74	619.91	218.47	200.38	13.37%
YoY %	66.07%	-52.05%	10.76%	-22.13%	183.75%	9.03%	-	-
Horiz. %	212.48%	127.95%	266.84%	240.91%	309.37%	109.03%	100.00%	-
EPS	44.74	-14.58	110.78	27.48	40.28	13.06	30.30	6.70%
YoY %	406.86%	-113.16%	303.13%	-31.78%	208.42%	-56.90%	-	-
Horiz. %	147.66%	-48.12%	365.61%	90.69%	132.94%	43.10%	100.00%	-
DPS	12.00	0.00	24.00	16.00	12.00	7.00	12.00	0.00%
YoY %	0.00%	0.00%	50.00%	33.33%	71.43%	-41.67%	-	-
Horiz. %	100.00%	0.00%	200.00%	133.33%	100.00%	58.33%	100.00%	-
NAPS	2.00	1.69	2.13	2.00	2.00	1.68	1.64	3.36%
YoY %	18.34%	-20.66%	6.50%	0.00%	19.05%	2.44%	-	-
Horiz. %	121.95%	103.05%	129.88%	121.95%	121.95%	102.44%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 336,749
RPS	295.72	178.21	381.02	224.99	204.97	81.52	73.45	26.11%
YoY %	65.94%	-53.23%	69.35%	9.77%	151.44%	10.99%	-	-
Horiz. %	402.61%	242.63%	518.75%	306.32%	279.06%	110.99%	100.00%	-
EPS	31.07	-10.13	78.94	19.22	15.12	4.87	11.11	18.68%
YoY %	406.71%	-112.83%	310.72%	27.12%	210.47%	-56.17%	-	-
Horiz. %	279.66%	-91.18%	710.53%	173.00%	136.09%	43.83%	100.00%	-
DPS	8.33	0.00	17.10	7.46	3.97	2.61	4.40	11.21%
YoY %	0.00%	0.00%	129.22%	87.91%	52.11%	-40.68%	-	-
Horiz. %	189.32%	0.00%	388.64%	169.55%	90.23%	59.32%	100.00%	-
NAPS	1.3891	1.1747	1.5178	0.9321	0.6613	0.6269	0.6011	14.97%
YoY %	18.25%	-22.61%	62.84%	40.95%	5.49%	4.29%	-	-
Horiz. %	231.09%	195.43%	252.50%	155.07%	110.01%	104.29%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.40	1.91	3.82	3.76	1.11	1.59	1.59	-
P/RPS	0.56	0.74	0.71	0.78	0.18	0.73	0.79	-5.57%
YoY %	-24.32%	4.23%	-8.97%	333.33%	-75.34%	-7.59%	-	-
Horiz. %	70.89%	93.67%	89.87%	98.73%	22.78%	92.41%	100.00%	-
P/EPS	5.36	-13.10	3.45	9.12	2.43	12.17	5.25	0.34%
YoY %	140.92%	-479.71%	-62.17%	275.31%	-80.03%	131.81%	-	-
Horiz. %	102.10%	-249.52%	65.71%	173.71%	46.29%	231.81%	100.00%	-
EY	18.64	-7.63	29.00	10.97	41.21	8.21	19.06	-0.37%
YoY %	344.30%	-126.31%	164.36%	-73.38%	401.95%	-56.93%	-	-
Horiz. %	97.80%	-40.03%	152.15%	57.56%	216.21%	43.07%	100.00%	-
DY	5.00	0.00	6.28	4.26	10.81	4.40	7.55	-6.63%
YoY %	0.00%	0.00%	47.42%	-60.59%	145.68%	-41.72%	-	-
Horiz. %	66.23%	0.00%	83.18%	56.42%	143.18%	58.28%	100.00%	-
P/NAPS	1.20	1.13	1.79	1.88	0.56	0.95	0.97	3.60%
YoY %	6.19%	-36.87%	-4.79%	235.71%	-41.05%	-2.06%	-	-
Horiz. %	123.71%	116.49%	184.54%	193.81%	57.73%	97.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	03/08/10	25/08/09	07/08/08	15/08/07	28/08/06	25/08/05	24/08/04	-
Price	2.57	2.30	3.68	3.48	1.28	1.50	1.65	-
P/RPS	0.60	0.90	0.69	0.72	0.21	0.69	0.82	-5.07%
YoY %	-33.33%	30.43%	-4.17%	242.86%	-69.57%	-15.85%	-	-
Horiz. %	73.17%	109.76%	84.15%	87.80%	25.61%	84.15%	100.00%	-
P/EPS	5.74	-15.78	3.32	8.44	2.80	11.49	5.45	0.86%
YoY %	136.38%	-575.30%	-60.66%	201.43%	-75.63%	110.83%	-	-
Horiz. %	105.32%	-289.54%	60.92%	154.86%	51.38%	210.83%	100.00%	-
EY	17.41	-6.34	30.10	11.85	35.73	8.71	18.36	-0.88%
YoY %	374.61%	-121.06%	154.01%	-66.83%	310.22%	-52.56%	-	-
Horiz. %	94.83%	-34.53%	163.94%	64.54%	194.61%	47.44%	100.00%	-
DY	4.67	0.00	6.52	4.60	9.38	4.67	7.27	-7.10%
YoY %	0.00%	0.00%	41.74%	-50.96%	100.86%	-35.76%	-	-
Horiz. %	64.24%	0.00%	89.68%	63.27%	129.02%	64.24%	100.00%	-
P/NAPS	1.29	1.36	1.73	1.74	0.64	0.89	1.01	4.16%
YoY %	-5.15%	-21.39%	-0.57%	171.88%	-28.09%	-11.88%	-	-
Horiz. %	127.72%	134.65%	171.29%	172.28%	63.37%	88.12%	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