[MTDACPI] YoY Cumulative 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
Cumulative Result
Revenue	995,853	877,466	446,547	311,255	345,768	307,299	310,582	21.41%
YoY %	13.49%	96.50%	43.47%	-9.98%	12.52%	-1.06%	-	-
Horiz. %	320.64%	282.52%	143.78%	100.22%	111.33%	98.94%	100.00%	-
PBT	-49,154	12,736	-77,561	-102,893	-35,386	-20,651	28,353	-
YoY %	-485.95%	116.42%	24.62%	-190.77%	-71.35%	-172.84%	-	-
Horiz. %	-173.36%	44.92%	-273.55%	-362.90%	-124.81%	-72.84%	100.00%	-
Tax	-10,258	-9,784	-461	-85	1,385	-6,227	-5,296	11.63%
YoY %	-4.84%	-2,022.34%	-442.35%	-106.14%	122.24%	-17.58%	-	-
Horiz. %	193.69%	184.74%	8.70%	1.60%	-26.15%	117.58%	100.00%	-
NP	-59,412	2,952	-78,022	-102,978	-34,001	-26,878	23,057	-
YoY %	-2,112.60%	103.78%	24.23%	-202.87%	-26.50%	-216.57%	-	-
Horiz. %	-257.67%	12.80%	-338.39%	-446.62%	-147.46%	-116.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-52,373	5,028	-78,938	-104,373	-34,001	-26,878	23,057	-
YoY %	-1,141.63%	106.37%	24.37%	-206.97%	-26.50%	-216.57%	-	-
Horiz. %	-227.15%	21.81%	-342.36%	-452.67%	-147.46%	-116.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	76.82%	-	-	-	-	18.68%	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	411.24%	-	-	-	-	100.00%	-
Total Cost	1,055,265	874,514	524,569	414,233	379,769	334,177	287,525	24.17%
YoY %	20.67%	66.71%	26.64%	9.07%	13.64%	16.23%	-	-
Horiz. %	367.02%	304.15%	182.44%	144.07%	132.08%	116.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	195,936	286,166	258,364	227,182	341,726	370,171	403,022	-11.31%
YoY %	-31.53%	10.76%	13.73%	-33.52%	-7.68%	-8.15%	-	-
Horiz. %	48.62%	71.01%	64.11%	56.37%	84.79%	91.85%	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	2,177	-	2,208	1,328	5,339	6,633	10,605	-23.17%
YoY %	0.00%	-	66.27%	-75.13%	-19.51%	-37.45%	-	-
Horiz. %	20.53%	-	20.82%	12.52%	50.34%	62.55%	100.00%	-
Div Payout %	0.00%	-	0.00%	0.00%	0.00%	0.00%	46.00%	-
YoY %	0.00%	-	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	-	0.00%	0.00%	0.00%	0.00%	100.00%	-

	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	195,936	286,166	258,364	227,182	341,726	370,171	403,022	-11.31%
YoY %	-31.53%	10.76%	13.73%	-33.52%	-7.68%	-8.15%	-	-
Horiz. %	48.62%	71.01%	64.11%	56.37%	84.79%	91.85%	100.00%	-
NOSH	217,707	230,779	220,824	132,855	133,486	132,677	132,573	8.61%
YoY %	-5.66%	4.51%	66.21%	-0.47%	0.61%	0.08%	-	-
Horiz. %	164.22%	174.08%	166.57%	100.21%	100.69%	100.08%	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	-5.97%	0.34%	-17.47%	-33.08%	-9.83%	-8.75%	7.42%	-
YoY %	-1,855.88%	101.95%	47.19%	-236.52%	-12.34%	-217.92%	-	-
Horiz. %	-80.46%	4.58%	-235.44%	-445.82%	-132.48%	-117.92%	100.00%	-
ROE	-26.73%	1.76%	-30.55%	-45.94%	-9.95%	-7.26%	5.72%	-
YoY %	-1,618.75%	105.76%	33.50%	-361.71%	-37.05%	-226.92%	-	-
Horiz. %	-467.31%	30.77%	-534.09%	-803.15%	-173.95%	-126.92%	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	457.43	380.22	202.22	234.28	259.03	231.61	234.27	11.78%
YoY %	20.31%	88.02%	-13.68%	-9.55%	11.84%	-1.14%	-	-
Horiz. %	195.26%	162.30%	86.32%	100.00%	110.57%	98.86%	100.00%	-
EPS	-22.67	2.27	-44.64	-78.57	-25.59	-20.20	17.39	-
YoY %	-1,098.68%	105.09%	43.18%	-207.03%	-26.68%	-216.16%	-	-
Horiz. %	-130.36%	13.05%	-256.70%	-451.81%	-147.15%	-116.16%	100.00%	-
DPS	1.00	0.00	1.00	1.00	4.00	5.00	8.00	-29.26%
YoY %	0.00%	0.00%	0.00%	-75.00%	-20.00%	-37.50%	-	-
Horiz. %	12.50%	0.00%	12.50%	12.50%	50.00%	62.50%	100.00%	-
NAPS	0.90	1.24	1.17	1.71	2.56	2.79	3.04	-18.34%
YoY %	-27.42%	5.98%	-31.58%	-33.20%	-8.24%	-8.22%	-	-
Horiz. %	29.61%	40.79%	38.49%	56.25%	84.21%	91.78%	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 - 132,842
RPS	429.93	378.82	192.78	134.37	149.27	132.67	134.08	21.41%
YoY %	13.49%	96.50%	43.47%	-9.98%	12.51%	-1.05%	-	-
Horiz. %	320.65%	282.53%	143.78%	100.22%	111.33%	98.95%	100.00%	-
EPS	-22.61	2.17	-34.08	-45.06	-14.68	-11.60	9.95	-
YoY %	-1,141.94%	106.37%	24.37%	-206.95%	-26.55%	-216.58%	-	-
Horiz. %	-227.24%	21.81%	-342.51%	-452.86%	-147.54%	-116.58%	100.00%	-
DPS	0.94	0.00	0.95	0.57	2.31	2.86	4.58	-23.17%
YoY %	0.00%	0.00%	66.67%	-75.32%	-19.23%	-37.55%	-	-
Horiz. %	20.52%	0.00%	20.74%	12.45%	50.44%	62.45%	100.00%	-
NAPS	0.8459	1.2354	1.1154	0.9808	1.4753	1.5981	1.7399	-11.31%
YoY %	-31.53%	10.76%	13.72%	-33.52%	-7.68%	-8.15%	-	-
Horiz. %	48.62%	71.00%	64.11%	56.37%	84.79%	91.85%	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	0.30	1.12	1.75	1.01	1.03	2.73	2.83	-
P/RPS	0.07	0.29	0.87	0.43	0.40	1.18	1.21	-37.78%
YoY %	-75.86%	-66.67%	102.33%	7.50%	-66.10%	-2.48%	-	-
Horiz. %	5.79%	23.97%	71.90%	35.54%	33.06%	97.52%	100.00%	-
P/EPS	-1.25	51.41	-4.90	-1.29	-4.04	-13.48	16.27	-
YoY %	-102.43%	1,149.18%	-279.84%	68.07%	70.03%	-182.85%	-	-
Horiz. %	-7.68%	315.98%	-30.12%	-7.93%	-24.83%	-82.85%	100.00%	-
EY	-80.19	1.95	-20.43	-77.78	-24.73	-7.42	6.15	-
YoY %	-4,212.31%	109.54%	73.73%	-214.52%	-233.29%	-220.65%	-	-
Horiz. %	-1,303.90%	31.71%	-332.20%	-1,264.72%	-402.11%	-120.65%	100.00%	-
DY	3.33	0.00	0.57	0.99	3.88	1.83	2.83	2.74%
YoY %	0.00%	0.00%	-42.42%	-74.48%	112.02%	-35.34%	-	-
Horiz. %	117.67%	0.00%	20.14%	34.98%	137.10%	64.66%	100.00%	-
P/NAPS	0.33	0.90	1.50	0.59	0.40	0.98	0.93	-15.84%
YoY %	-63.33%	-40.00%	154.24%	47.50%	-59.18%	5.38%	-	-
Horiz. %	35.48%	96.77%	161.29%	63.44%	43.01%	105.38%	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	30/05/07	30/05/06	30/05/05	28/05/04	30/05/03	-
Price	0.47	0.97	1.77	0.88	0.80	1.99	2.94	-
P/RPS	0.10	0.26	0.88	0.38	0.31	0.86	1.25	-34.33%
YoY %	-61.54%	-70.45%	131.58%	22.58%	-63.95%	-31.20%	-	-
Horiz. %	8.00%	20.80%	70.40%	30.40%	24.80%	68.80%	100.00%	-
P/EPS	-1.95	44.52	-4.95	-1.12	-3.14	-9.82	16.90	-
YoY %	-104.38%	999.39%	-341.96%	64.33%	68.02%	-158.11%	-	-
Horiz. %	-11.54%	263.43%	-29.29%	-6.63%	-18.58%	-58.11%	100.00%	-
EY	-51.18	2.25	-20.20	-89.27	-31.84	-10.18	5.92	-
YoY %	-2,374.67%	111.14%	77.37%	-180.37%	-212.77%	-271.96%	-	-
Horiz. %	-864.53%	38.01%	-341.22%	-1,507.94%	-537.84%	-171.96%	100.00%	-
DY	2.13	0.00	0.56	1.14	5.00	2.51	2.72	-3.98%
YoY %	0.00%	0.00%	-50.88%	-77.20%	99.20%	-7.72%	-	-
Horiz. %	78.31%	0.00%	20.59%	41.91%	183.82%	92.28%	100.00%	-
P/NAPS	0.52	0.78	1.51	0.51	0.31	0.71	0.97	-9.86%
YoY %	-33.33%	-48.34%	196.08%	64.52%	-56.34%	-26.80%	-	-
Horiz. %	53.61%	80.41%	155.67%	52.58%	31.96%	73.20%	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