[D&O] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	165,150	244,488	128,278	109,862	118,372	103,874	115,362	6.15%
YoY %	-32.45%	90.59%	16.76%	-7.19%	13.96%	-9.96%	-	-
Horiz. %	143.16%	211.93%	111.20%	95.23%	102.61%	90.04%	100.00%	-
PBT	1,308	6,132	304	19,260	28,142	20,534	21,484	-37.26%
YoY %	-78.67%	1,917.11%	-98.42%	-31.56%	37.05%	-4.42%	-	-
Horiz. %	6.09%	28.54%	1.42%	89.65%	130.99%	95.58%	100.00%	-
Tax	-2,492	-562	-194	-1,474	-2,444	-1,916	-2,210	2.02%
YoY %	-343.42%	-189.69%	86.84%	39.69%	-27.56%	13.30%	-	-
Horiz. %	112.76%	25.43%	8.78%	66.70%	110.59%	86.70%	100.00%	-
NP	-1,184	5,570	110	17,786	25,698	18,618	19,274	-
YoY %	-121.26%	4,963.64%	-99.38%	-30.79%	38.03%	-3.40%	-	-
Horiz. %	-6.14%	28.90%	0.57%	92.28%	133.33%	96.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,448	4,406	5,516	17,786	25,698	18,618	19,274	-
YoY %	-132.86%	-20.12%	-68.99%	-30.79%	38.03%	-3.40%	-	-
Horiz. %	-7.51%	22.86%	28.62%	92.28%	133.33%	96.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	190.52%	9.17%	63.82%	7.65%	8.68%	9.33%	10.29%	-
YoY %	1,977.64%	-85.63%	734.25%	-11.87%	-6.97%	-9.33%	-	-
Horiz. %	1,851.51%	89.12%	620.21%	74.34%	84.35%	90.67%	100.00%	-
Total Cost	166,334	238,918	128,168	92,076	92,674	85,256	96,088	9.57%
YoY %	-30.38%	86.41%	39.20%	-0.65%	8.70%	-11.27%	-	-
Horiz. %	173.11%	248.64%	133.39%	95.82%	96.45%	88.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	0	193,056	179,705	173,559	155,648	139,562	122,287	-
YoY %	0.00%	7.43%	3.54%	11.51%	11.53%	14.13%	-	-
Horiz. %	0.00%	157.87%	146.95%	141.93%	127.28%	114.13%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	0	193,056	179,705	173,559	155,648	139,562	122,287	-
YoY %	0.00%	7.43%	3.54%	11.51%	11.53%	14.13%	-	-
Horiz. %	0.00%	157.87%	146.95%	141.93%	127.28%	114.13%	100.00%	-
NOSH	1,013,333	734,333	725,789	728,934	730,056	727,265	730,075	5.61%
YoY %	37.99%	1.18%	-0.43%	-0.15%	0.38%	-0.38%	-	-
Horiz. %	138.80%	100.58%	99.41%	99.84%	100.00%	99.62%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	-0.72%	2.28%	0.09%	16.19%	21.71%	17.92%	16.71%	-
YoY %	-131.58%	2,433.33%	-99.44%	-25.43%	21.15%	7.24%	-	-
Horiz. %	-4.31%	13.64%	0.54%	96.89%	129.92%	107.24%	100.00%	-
ROE	0.00%	2.28%	3.07%	10.25%	16.51%	13.34%	15.76%	-
YoY %	0.00%	-25.73%	-70.05%	-37.92%	23.76%	-15.36%	-	-
Horiz. %	0.00%	14.47%	19.48%	65.04%	104.76%	84.64%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	16.30	33.29	17.67	15.07	16.21	14.28	15.80	0.52%
YoY %	-51.04%	88.40%	17.25%	-7.03%	13.52%	-9.62%	-	-
Horiz. %	103.16%	210.70%	111.84%	95.38%	102.59%	90.38%	100.00%	-
EPS	-0.14	0.46	0.76	2.44	3.52	2.56	2.64	-
YoY %	-130.43%	-39.47%	-68.85%	-30.68%	37.50%	-3.03%	-	-
Horiz. %	-5.30%	17.42%	28.79%	92.42%	133.33%	96.97%	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	0.00	0.2629	0.2476	0.2381	0.2132	0.1919	0.1675	-
YoY %	0.00%	6.18%	3.99%	11.68%	11.10%	14.57%	-	-
Horiz. %	0.00%	156.96%	147.82%	142.15%	127.28%	114.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 727,761
RPS	13.32	19.72	10.35	8.86	9.55	8.38	9.31	6.14%
YoY %	-32.45%	90.53%	16.82%	-7.23%	13.96%	-9.99%	-	-
Horiz. %	143.07%	211.82%	111.17%	95.17%	102.58%	90.01%	100.00%	-
EPS	-0.12	0.36	0.45	1.43	2.07	1.50	1.56	-
YoY %	-133.33%	-20.00%	-68.53%	-30.92%	38.00%	-3.85%	-	-
Horiz. %	-7.69%	23.08%	28.85%	91.67%	132.69%	96.15%	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	0.00	0.1558	0.145	0.14	0.1256	0.1126	0.0987	-
YoY %	0.00%	7.45%	3.57%	11.46%	11.55%	14.08%	-	-
Horiz. %	0.00%	157.85%	146.91%	141.84%	127.25%	114.08%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.21	0.70	0.17	0.26	0.35	0.48	0.44	-
P/RPS	1.29	2.10	0.96	1.73	2.16	3.36	2.78	-12.00%
YoY %	-38.57%	118.75%	-44.51%	-19.91%	-35.71%	20.86%	-	-
Horiz. %	46.40%	75.54%	34.53%	62.23%	77.70%	120.86%	100.00%	-
P/EPS	-146.96	116.67	22.37	10.66	9.94	18.75	16.67	-
YoY %	-225.96%	421.55%	109.85%	7.24%	-46.99%	12.48%	-	-
Horiz. %	-881.58%	699.88%	134.19%	63.95%	59.63%	112.48%	100.00%	-
EY	-0.68	0.86	4.47	9.38	10.06	5.33	6.00	-
YoY %	-179.07%	-80.76%	-52.35%	-6.76%	88.74%	-11.17%	-	-
Horiz. %	-11.33%	14.33%	74.50%	156.33%	167.67%	88.83%	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	0.00	2.66	0.69	1.09	1.64	2.50	2.63	-
YoY %	0.00%	285.51%	-36.70%	-33.54%	-34.40%	-4.94%	-	-
Horiz. %	0.00%	101.14%	26.24%	41.44%	62.36%	95.06%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	26/08/10	24/08/09	27/08/08	28/08/07	22/08/06	24/08/05	-
Price	0.19	0.37	0.23	0.26	0.34	0.43	0.47	-
P/RPS	1.17	1.11	1.30	1.73	2.10	3.01	2.97	-14.37%
YoY %	5.41%	-14.62%	-24.86%	-17.62%	-30.23%	1.35%	-	-
Horiz. %	39.39%	37.37%	43.77%	58.25%	70.71%	101.35%	100.00%	-
P/EPS	-132.97	61.67	30.26	10.66	9.66	16.80	17.80	-
YoY %	-315.62%	103.80%	183.86%	10.35%	-42.50%	-5.62%	-	-
Horiz. %	-747.02%	346.46%	170.00%	59.89%	54.27%	94.38%	100.00%	-
EY	-0.75	1.62	3.30	9.38	10.35	5.95	5.62	-
YoY %	-146.30%	-50.91%	-64.82%	-9.37%	73.95%	5.87%	-	-
Horiz. %	-13.35%	28.83%	58.72%	166.90%	184.16%	105.87%	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	0.00	1.41	0.93	1.09	1.59	2.24	2.81	-
YoY %	0.00%	51.61%	-14.68%	-31.45%	-29.02%	-20.28%	-	-
Horiz. %	0.00%	50.18%	33.10%	38.79%	56.58%	79.72%	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