[SCOPE] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Cumulative Result
Revenue	56,881	37,962	22,887	17,907	20,068	29.72%
YoY %	49.84%	65.87%	27.81%	-10.77%	-	-
Horiz. %	283.44%	189.17%	114.05%	89.23%	100.00%	-
PBT	-224	100	283	1,827	3,017	-
YoY %	-324.00%	-64.66%	-84.51%	-39.44%	-	-
Horiz. %	-7.42%	3.31%	9.38%	60.56%	100.00%	-
Tax	-287	-294	-80	-315	-899	-24.81%
YoY %	2.38%	-267.50%	74.60%	64.96%	-	-
Horiz. %	31.92%	32.70%	8.90%	35.04%	100.00%	-
NP	-511	-194	203	1,512	2,118	-
YoY %	-163.40%	-195.57%	-86.57%	-28.61%	-	-
Horiz. %	-24.13%	-9.16%	9.58%	71.39%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-511	-194	203	1,512	2,118	-
YoY %	-163.40%	-195.57%	-86.57%	-28.61%	-	-
Horiz. %	-24.13%	-9.16%	9.58%	71.39%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	294.00%	28.27%	17.24%	29.80%	-
YoY %	-	939.97%	63.98%	-42.15%	-	-
Horiz. %	-	986.58%	94.87%	57.85%	100.00%	-
Total Cost	57,392	38,156	22,684	16,395	17,950	33.69%
YoY %	50.41%	68.21%	38.36%	-8.66%	-	-
Horiz. %	319.73%	212.57%	126.37%	91.34%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	43,031	45,950	43,137	39,563	30,807	8.70%
YoY %	-6.35%	6.52%	9.03%	28.42%	-	-
Horiz. %	139.68%	149.15%	140.02%	128.42%	100.00%	-

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

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	43,031	45,950	43,137	39,563	30,807	8.70%
YoY %	-6.35%	6.52%	9.03%	28.42%	-	-
Horiz. %	139.68%	149.15%	140.02%	128.42%	100.00%	-
NOSH	268,947	277,142	253,750	251,999	213,939	5.88%
YoY %	-2.96%	9.22%	0.69%	17.79%	-	-
Horiz. %	125.71%	129.54%	118.61%	117.79%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	-0.90%	-0.51%	0.89%	8.44%	10.55%	-
YoY %	-76.47%	-157.30%	-89.45%	-20.00%	-	-
Horiz. %	-8.53%	-4.83%	8.44%	80.00%	100.00%	-
ROE	-1.19%	-0.42%	0.47%	3.82%	6.88%	-
YoY %	-183.33%	-189.36%	-87.70%	-44.48%	-	-
Horiz. %	-17.30%	-6.10%	6.83%	55.52%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	21.15	13.70	9.02	7.11	9.38	22.52%
YoY %	54.38%	51.88%	26.86%	-24.20%	-	-
Horiz. %	225.48%	146.06%	96.16%	75.80%	100.00%	-
EPS	-0.19	-0.07	0.08	0.60	0.99	-
YoY %	-171.43%	-187.50%	-86.67%	-39.39%	-	-
Horiz. %	-19.19%	-7.07%	8.08%	60.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.16	0.1658	0.17	0.157	0.144	2.66%
YoY %	-3.50%	-2.47%	8.28%	9.03%	-	-
Horiz. %	111.11%	115.14%	118.06%	109.03%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 249,999
RPS	5.04	3.37	2.03	1.59	1.78	29.69%
YoY %	49.55%	66.01%	27.67%	-10.67%	-	-
Horiz. %	283.15%	189.33%	114.04%	89.33%	100.00%	-
EPS	-0.05	-0.02	0.02	0.13	0.19	-
YoY %	-150.00%	-200.00%	-84.62%	-31.58%	-	-
Horiz. %	-26.32%	-10.53%	10.53%	68.42%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0381	0.0407	0.0382	0.0351	0.0273	8.68%
YoY %	-6.39%	6.54%	8.83%	28.57%	-	-
Horiz. %	139.56%	149.08%	139.93%	128.57%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.07	0.13	0.21	0.18	0.28	-
P/RPS	0.33	0.95	2.33	2.53	2.99	-42.34%
YoY %	-65.26%	-59.23%	-7.91%	-15.38%	-	-
Horiz. %	11.04%	31.77%	77.93%	84.62%	100.00%	-
P/EPS	-36.84	-185.71	262.50	30.00	28.28	-
YoY %	80.16%	-170.75%	775.00%	6.08%	-	-
Horiz. %	-130.27%	-656.68%	928.22%	106.08%	100.00%	-
EY	-2.71	-0.54	0.38	3.33	3.54	-
YoY %	-401.85%	-242.11%	-88.59%	-5.93%	-	-
Horiz. %	-76.55%	-15.25%	10.73%	94.07%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.44	0.78	1.24	1.15	1.94	-30.97%
YoY %	-43.59%	-37.10%	7.83%	-40.72%	-	-
Horiz. %	22.68%	40.21%	63.92%	59.28%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	30/05/08	30/05/07	24/05/06	27/05/05	07/05/04	-
Price	0.11	0.12	0.15	0.16	0.26	-
P/RPS	0.52	0.88	1.66	2.25	2.77	-34.15%
YoY %	-40.91%	-46.99%	-26.22%	-18.77%	-	-
Horiz. %	18.77%	31.77%	59.93%	81.23%	100.00%	-
P/EPS	-57.89	-171.43	187.50	26.67	26.26	-
YoY %	66.23%	-191.43%	603.04%	1.56%	-	-
Horiz. %	-220.45%	-652.82%	714.01%	101.56%	100.00%	-
EY	-1.73	-0.58	0.53	3.75	3.81	-
YoY %	-198.28%	-209.43%	-85.87%	-1.57%	-	-
Horiz. %	-45.41%	-15.22%	13.91%	98.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.69	0.72	0.88	1.02	1.81	-21.41%
YoY %	-4.17%	-18.18%	-13.73%	-43.65%	-	-
Horiz. %	38.12%	39.78%	48.62%	56.35%	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