[MASTER] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	32,484	30,124	33,500	28,971	24,822	19,038	17,095	11.28%
YoY %	7.83%	-10.08%	15.63%	16.72%	30.38%	11.37%	-	-
Horiz. %	190.02%	176.22%	195.96%	169.47%	145.20%	111.37%	100.00%	-
PBT	2,569	761	3,084	3,113	1,321	-380	-1,878	-
YoY %	237.58%	-75.32%	-0.93%	135.65%	447.63%	79.77%	-	-
Horiz. %	-136.79%	-40.52%	-164.22%	-165.76%	-70.34%	20.23%	100.00%	-
Tax	-529	-46	-540	-742	-397	-197	433	-
YoY %	-1,050.00%	91.48%	27.22%	-86.90%	-101.52%	-145.50%	-	-
Horiz. %	-122.17%	-10.62%	-124.71%	-171.36%	-91.69%	-45.50%	100.00%	-
NP	2,040	715	2,544	2,371	924	-577	-1,445	-
YoY %	185.31%	-71.89%	7.30%	156.60%	260.14%	60.07%	-	-
Horiz. %	-141.18%	-49.48%	-176.06%	-164.08%	-63.94%	39.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,147	836	2,540	2,377	929	-556	-1,444	-
YoY %	156.82%	-67.09%	6.86%	155.87%	267.09%	61.50%	-	-
Horiz. %	-148.68%	-57.89%	-175.90%	-164.61%	-64.34%	38.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.59%	6.04%	17.51%	23.84%	30.05%	-	-	-
YoY %	240.89%	-65.51%	-26.55%	-20.67%	0.00%	-	-	-
Horiz. %	68.52%	20.10%	58.27%	79.33%	100.00%	-	-	-
Total Cost	30,444	29,409	30,956	26,600	23,898	19,615	18,540	8.60%
YoY %	3.52%	-5.00%	16.38%	11.31%	21.84%	5.80%	-	-
Horiz. %	164.21%	158.62%	166.97%	143.47%	128.90%	105.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	51,604	49,123	49,512	44,165	37,259	36,735	37,712	5.36%
YoY %	5.05%	-0.79%	12.11%	18.54%	1.43%	-2.59%	-	-
Horiz. %	136.84%	130.26%	131.29%	117.11%	98.80%	97.41%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	51,604	49,123	49,512	44,165	37,259	36,735	37,712	5.36%
YoY %	5.05%	-0.79%	12.11%	18.54%	1.43%	-2.59%	-	-
Horiz. %	136.84%	130.26%	131.29%	117.11%	98.80%	97.41%	100.00%	-
NOSH	49,620	49,620	49,512	49,624	49,679	49,642	49,621	-0.00%
YoY %	0.00%	0.22%	-0.23%	-0.11%	0.07%	0.04%	-	-
Horiz. %	100.00%	100.00%	99.78%	100.01%	100.12%	100.04%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	6.28%	2.37%	7.59%	8.18%	3.72%	-3.03%	-8.45%	-
YoY %	164.98%	-68.77%	-7.21%	119.89%	222.77%	64.14%	-	-
Horiz. %	-74.32%	-28.05%	-89.82%	-96.80%	-44.02%	35.86%	100.00%	-
ROE	4.16%	1.70%	5.13%	5.38%	2.49%	-1.51%	-3.83%	-
YoY %	144.71%	-66.86%	-4.65%	116.06%	264.90%	60.57%	-	-
Horiz. %	-108.62%	-44.39%	-133.94%	-140.47%	-65.01%	39.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	65.47	60.71	67.66	58.38	49.96	38.35	34.45	11.28%
YoY %	7.84%	-10.27%	15.90%	16.85%	30.27%	11.32%	-	-
Horiz. %	190.04%	176.23%	196.40%	169.46%	145.02%	111.32%	100.00%	-
EPS	4.11	1.43	5.13	4.79	1.87	-1.12	-2.91	-
YoY %	187.41%	-72.12%	7.10%	156.15%	266.96%	61.51%	-	-
Horiz. %	-141.24%	-49.14%	-176.29%	-164.60%	-64.26%	38.49%	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	1.04	0.99	1.00	0.89	0.75	0.74	0.76	5.36%
YoY %	5.05%	-1.00%	12.36%	18.67%	1.35%	-2.63%	-	-
Horiz. %	136.84%	130.26%	131.58%	117.11%	98.68%	97.37%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 49,573
RPS	59.47	55.15	61.33	53.04	45.44	34.86	31.30	11.27%
YoY %	7.83%	-10.08%	15.63%	16.73%	30.35%	11.37%	-	-
Horiz. %	190.00%	176.20%	195.94%	169.46%	145.18%	111.37%	100.00%	-
EPS	3.93	1.53	4.65	4.35	1.70	-1.02	-2.64	-
YoY %	156.86%	-67.10%	6.90%	155.88%	266.67%	61.36%	-	-
Horiz. %	-148.86%	-57.95%	-176.14%	-164.77%	-64.39%	38.64%	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	0.9448	0.8994	0.9065	0.8086	0.6822	0.6726	0.6905	5.35%
YoY %	5.05%	-0.78%	12.11%	18.53%	1.43%	-2.59%	-	-
Horiz. %	136.83%	130.25%	131.28%	117.10%	98.80%	97.41%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.57	0.50	0.365	0.41	0.38	0.42	0.50	-
P/RPS	0.87	0.82	0.54	0.70	0.76	1.10	1.45	-8.15%
YoY %	6.10%	51.85%	-22.86%	-7.89%	-30.91%	-24.14%	-	-
Horiz. %	60.00%	56.55%	37.24%	48.28%	52.41%	75.86%	100.00%	-
P/EPS	13.17	29.68	7.12	8.56	20.32	-37.50	-17.18	-
YoY %	-55.63%	316.85%	-16.82%	-57.87%	154.19%	-118.28%	-	-
Horiz. %	-76.66%	-172.76%	-41.44%	-49.83%	-118.28%	218.28%	100.00%	-
EY	7.59	3.37	14.05	11.68	4.92	-2.67	-5.82	-
YoY %	125.22%	-76.01%	20.29%	137.40%	284.27%	54.12%	-	-
Horiz. %	-130.41%	-57.90%	-241.41%	-200.69%	-84.54%	45.88%	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	0.55	0.51	0.37	0.46	0.51	0.57	0.66	-2.99%
YoY %	7.84%	37.84%	-19.57%	-9.80%	-10.53%	-13.64%	-	-
Horiz. %	83.33%	77.27%	56.06%	69.70%	77.27%	86.36%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	24/08/12	26/08/11	12/10/10	27/08/09	29/08/08	24/08/07	-
Price	0.48	0.50	0.37	0.42	0.49	0.47	0.62	-
P/RPS	0.73	0.82	0.55	0.72	0.98	1.23	1.80	-13.95%
YoY %	-10.98%	49.09%	-23.61%	-26.53%	-20.33%	-31.67%	-	-
Horiz. %	40.56%	45.56%	30.56%	40.00%	54.44%	68.33%	100.00%	-
P/EPS	11.09	29.68	7.21	8.77	26.20	-41.96	-21.31	-
YoY %	-62.63%	311.65%	-17.79%	-66.53%	162.44%	-96.90%	-	-
Horiz. %	-52.04%	-139.28%	-33.83%	-41.15%	-122.95%	196.90%	100.00%	-
EY	9.01	3.37	13.86	11.40	3.82	-2.38	-4.69	-
YoY %	167.36%	-75.69%	21.58%	198.43%	260.50%	49.25%	-	-
Horiz. %	-192.11%	-71.86%	-295.52%	-243.07%	-81.45%	50.75%	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	0.46	0.51	0.37	0.47	0.65	0.64	0.82	-9.17%
YoY %	-9.80%	37.84%	-21.28%	-27.69%	1.56%	-21.95%	-	-
Horiz. %	56.10%	62.20%	45.12%	57.32%	79.27%	78.05%	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