[DNONCE] YoY Cumulative Quarter Result on 29-Feb-2008 [#2]

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Cumulative Result
Revenue	80,167	91,755	84,178	82,603	81,395	81,667	72,349	1.72%
YoY %	-12.63%	9.00%	1.91%	1.48%	-0.33%	12.88%	-	-
Horiz. %	110.81%	126.82%	116.35%	114.17%	112.50%	112.88%	100.00%	-
PBT	2,899	1,813	-1,788	264	2,125	2,913	1,515	11.41%
YoY %	59.90%	201.40%	-777.27%	-87.58%	-27.05%	92.28%	-	-
Horiz. %	191.35%	119.67%	-118.02%	17.43%	140.26%	192.28%	100.00%	-
Tax	-1,113	-365	-490	-221	-438	-559	-384	19.39%
YoY %	-204.93%	25.51%	-121.72%	49.54%	21.65%	-45.57%	-	-
Horiz. %	289.84%	95.05%	127.60%	57.55%	114.06%	145.57%	100.00%	-
NP	1,786	1,448	-2,278	43	1,687	2,354	1,131	7.90%
YoY %	23.34%	163.56%	-5,397.67%	-97.45%	-28.33%	108.13%	-	-
Horiz. %	157.91%	128.03%	-201.41%	3.80%	149.16%	208.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,539	578	-2,125	-611	694	1,457	1,131	5.26%
YoY %	166.26%	127.20%	-247.79%	-188.04%	-52.37%	28.82%	-	-
Horiz. %	136.07%	51.11%	-187.89%	-54.02%	61.36%	128.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.39%	20.13%	-	83.71%	20.61%	19.19%	25.35%	-
YoY %	90.71%	0.00%	-	306.16%	7.40%	-24.30%	-	-
Horiz. %	151.44%	79.41%	-	330.22%	81.30%	75.70%	100.00%	-
Total Cost	78,381	90,307	86,456	82,560	79,708	79,313	71,218	1.60%
YoY %	-13.21%	4.45%	4.72%	3.58%	0.50%	11.37%	-	-
Horiz. %	110.06%	126.80%	121.40%	115.93%	111.92%	111.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	46,937	43,349	41,958	45,259	48,219	49,619	45,530	0.50%
YoY %	8.28%	3.32%	-7.29%	-6.14%	-2.82%	8.98%	-	-
Horiz. %	103.09%	95.21%	92.15%	99.40%	105.91%	108.98%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Equity
Net Worth	46,937	43,349	41,958	45,259	48,219	49,619	45,530	0.50%
YoY %	8.28%	3.32%	-7.29%	-6.14%	-2.82%	8.98%	-	-
Horiz. %	103.09%	95.21%	92.15%	99.40%	105.91%	108.98%	100.00%	-
NOSH	45,131	45,156	45,116	45,259	45,064	45,108	45,080	0.01%
YoY %	-0.06%	0.09%	-0.32%	0.43%	-0.10%	0.06%	-	-
Horiz. %	100.11%	100.17%	100.08%	100.40%	99.96%	100.06%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Ratio Analysis
NP Margin	2.23%	1.58%	-2.71%	0.05%	2.07%	2.88%	1.56%	-
YoY %	41.14%	158.30%	-5,520.00%	-97.58%	-28.12%	84.62%	-	-
Horiz. %	142.95%	101.28%	-173.72%	3.21%	132.69%	184.62%	100.00%	-
ROE	3.28%	1.33%	-5.06%	-1.35%	1.44%	2.94%	2.48%	-
YoY %	146.62%	126.28%	-274.81%	-193.75%	-51.02%	18.55%	-	-
Horiz. %	132.26%	53.63%	-204.03%	-54.44%	58.06%	118.55%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Per Share
RPS	177.63	203.19	186.58	182.51	180.62	181.05	160.49	1.70%
YoY %	-12.58%	8.90%	2.23%	1.05%	-0.24%	12.81%	-	-
Horiz. %	110.68%	126.61%	116.26%	113.72%	112.54%	112.81%	100.00%	-
EPS	3.41	1.28	-4.71	-1.35	1.54	3.23	2.51	5.23%
YoY %	166.41%	127.18%	-248.89%	-187.66%	-52.32%	28.69%	-	-
Horiz. %	135.86%	51.00%	-187.65%	-53.78%	61.35%	128.69%	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	0.96	0.93	1.00	1.07	1.10	1.01	0.48%
YoY %	8.33%	3.23%	-7.00%	-6.54%	-2.73%	8.91%	-	-
Horiz. %	102.97%	95.05%	92.08%	99.01%	105.94%	108.91%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Adjusted Per Share Value based on latest NOSH - 45,099
RPS	9.23	10.56	9.69	9.51	9.37	9.40	8.33	1.72%
YoY %	-12.59%	8.98%	1.89%	1.49%	-0.32%	12.85%	-	-
Horiz. %	110.80%	126.77%	116.33%	114.17%	112.48%	112.85%	100.00%	-
EPS	0.18	0.07	-0.24	-0.07	0.08	0.17	0.13	5.57%
YoY %	157.14%	129.17%	-242.86%	-187.50%	-52.94%	30.77%	-	-
Horiz. %	138.46%	53.85%	-184.62%	-53.85%	61.54%	130.77%	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	0.054	0.0499	0.0483	0.0521	0.0555	0.0571	0.0524	0.50%
YoY %	8.22%	3.31%	-7.29%	-6.13%	-2.80%	8.97%	-	-
Horiz. %	103.05%	95.23%	92.18%	99.43%	105.92%	108.97%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	28/02/05	-
Price	0.46	0.44	0.16	0.43	0.89	0.90	0.90	-
P/RPS	0.26	0.22	0.09	0.24	0.49	0.50	0.56	-11.99%
YoY %	18.18%	144.44%	-62.50%	-51.02%	-2.00%	-10.71%	-	-
Horiz. %	46.43%	39.29%	16.07%	42.86%	87.50%	89.29%	100.00%	-
P/EPS	13.49	34.38	-3.40	-31.85	57.79	27.86	35.87	-15.03%
YoY %	-60.76%	1,111.18%	89.32%	-155.11%	107.43%	-22.33%	-	-
Horiz. %	37.61%	95.85%	-9.48%	-88.79%	161.11%	77.67%	100.00%	-
EY	7.41	2.91	-29.44	-3.14	1.73	3.59	2.79	17.67%
YoY %	154.64%	109.88%	-837.58%	-281.50%	-51.81%	28.67%	-	-
Horiz. %	265.59%	104.30%	-1,055.20%	-112.54%	62.01%	128.67%	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	0.44	0.46	0.17	0.43	0.83	0.82	0.89	-11.07%
YoY %	-4.35%	170.59%	-60.47%	-48.19%	1.22%	-7.87%	-	-
Horiz. %	49.44%	51.69%	19.10%	48.31%	93.26%	92.13%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Price Multiplier on Announcement Date
Date	27/04/11	22/04/10	28/04/09	29/04/08	16/04/07	03/04/06	26/04/05	-
Price	0.48	0.72	0.16	0.37	0.97	0.82	0.83	-
P/RPS	0.27	0.35	0.09	0.20	0.54	0.45	0.52	-10.34%
YoY %	-22.86%	288.89%	-55.00%	-62.96%	20.00%	-13.46%	-	-
Horiz. %	51.92%	67.31%	17.31%	38.46%	103.85%	86.54%	100.00%	-
P/EPS	14.08	56.25	-3.40	-27.41	62.99	25.39	33.08	-13.26%
YoY %	-74.97%	1,754.41%	87.60%	-143.51%	148.09%	-23.25%	-	-
Horiz. %	42.56%	170.04%	-10.28%	-82.86%	190.42%	76.75%	100.00%	-
EY	7.10	1.78	-29.44	-3.65	1.59	3.94	3.02	15.30%
YoY %	298.88%	106.05%	-706.58%	-329.56%	-59.64%	30.46%	-	-
Horiz. %	235.10%	58.94%	-974.83%	-120.86%	52.65%	130.46%	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	0.75	0.17	0.37	0.91	0.75	0.82	-9.18%
YoY %	-38.67%	341.18%	-54.05%	-59.34%	21.33%	-8.54%	-	-
Horiz. %	56.10%	91.46%	20.73%	45.12%	110.98%	91.46%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos