[DNONCE] YoY Cumulative Quarter Result on 30-Nov-2013 [#1]

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Cumulative Result
Revenue	45,979	45,184	54,811	43,304	47,994	40,778	38,367	3.05%
YoY %	1.76%	-17.56%	26.57%	-9.77%	17.70%	6.28%	-	-
Horiz. %	119.84%	117.77%	142.86%	112.87%	125.09%	106.28%	100.00%	-
PBT	1,544	107	1,298	-5,531	549	-7,888	1,023	7.09%
YoY %	1,342.99%	-91.76%	123.47%	-1,107.47%	106.96%	-871.07%	-	-
Horiz. %	150.93%	10.46%	126.88%	-540.66%	53.67%	-771.07%	100.00%	-
Tax	-471	-492	-280	-245	-201	-264	-463	0.28%
YoY %	4.27%	-75.71%	-14.29%	-21.89%	23.86%	42.98%	-	-
Horiz. %	101.73%	106.26%	60.48%	52.92%	43.41%	57.02%	100.00%	-
NP	1,073	-385	1,018	-5,776	348	-8,152	560	11.43%
YoY %	378.70%	-137.82%	117.62%	-1,759.77%	104.27%	-1,555.71%	-	-
Horiz. %	191.61%	-68.75%	181.79%	-1,031.43%	62.14%	-1,455.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	882	-462	975	-5,856	300	-6,113	498	9.98%
YoY %	290.91%	-147.38%	116.65%	-2,052.00%	104.91%	-1,327.51%	-	-
Horiz. %	177.11%	-92.77%	195.78%	-1,175.90%	60.24%	-1,227.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.51%	459.81%	21.57%	-	36.61%	-	45.26%	-
YoY %	-93.36%	2,031.71%	0.00%	-	0.00%	-	-	-
Horiz. %	67.41%	1,015.93%	47.66%	-	80.89%	-	100.00%	-
Total Cost	44,906	45,569	53,793	49,080	47,646	48,930	37,807	2.90%
YoY %	-1.45%	-15.29%	9.60%	3.01%	-2.62%	29.42%	-	-
Horiz. %	118.78%	120.53%	142.28%	129.82%	126.02%	129.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	66,599	37,714	47,395	37,445	52,835	44,212	46,630	6.11%
YoY %	76.59%	-20.43%	26.57%	-29.13%	19.50%	-5.19%	-	-
Horiz. %	142.82%	80.88%	101.64%	80.30%	113.31%	94.81%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	66,599	37,714	47,395	37,445	52,835	44,212	46,630	6.11%
YoY %	76.59%	-20.43%	26.57%	-29.13%	19.50%	-5.19%	-	-
Horiz. %	142.82%	80.88%	101.64%	80.30%	113.31%	94.81%	100.00%	-
NOSH	179,999	94,285	45,138	45,115	44,776	45,114	45,272	25.83%
YoY %	90.91%	108.88%	0.05%	0.76%	-0.75%	-0.35%	-	-
Horiz. %	397.59%	208.26%	99.70%	99.65%	98.90%	99.65%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	2.33%	-0.85%	1.86%	-13.34%	0.73%	-19.99%	1.46%	-
YoY %	374.12%	-145.70%	113.94%	-1,927.40%	103.65%	-1,469.18%	-	-
Horiz. %	159.59%	-58.22%	127.40%	-913.70%	50.00%	-1,369.18%	100.00%	-
ROE	1.32%	-1.23%	2.06%	-15.64%	0.57%	-13.83%	1.07%	-
YoY %	207.32%	-159.71%	113.17%	-2,843.86%	104.12%	-1,392.52%	-	-
Horiz. %	123.36%	-114.95%	192.52%	-1,461.68%	53.27%	-1,292.52%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	25.54	47.92	121.43	95.98	107.19	90.39	84.75	-18.10%
YoY %	-46.70%	-60.54%	26.52%	-10.46%	18.59%	6.65%	-	-
Horiz. %	30.14%	56.54%	143.28%	113.25%	126.48%	106.65%	100.00%	-
EPS	0.49	-0.49	2.16	-12.98	0.67	-13.55	1.10	-12.59%
YoY %	200.00%	-122.69%	116.64%	-2,037.31%	104.94%	-1,331.82%	-	-
Horiz. %	44.55%	-44.55%	196.36%	-1,180.00%	60.91%	-1,231.82%	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	0.37	0.40	1.05	0.83	1.18	0.98	1.03	-15.67%
YoY %	-7.50%	-61.90%	26.51%	-29.66%	20.41%	-4.85%	-	-
Horiz. %	35.92%	38.83%	101.94%	80.58%	114.56%	95.15%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 45,115
RPS	5.29	5.20	6.31	4.98	5.52	4.69	4.42	3.03%
YoY %	1.73%	-17.59%	26.71%	-9.78%	17.70%	6.11%	-	-
Horiz. %	119.68%	117.65%	142.76%	112.67%	124.89%	106.11%	100.00%	-
EPS	0.10	-0.05	0.11	-0.67	0.03	-0.70	0.06	8.87%
YoY %	300.00%	-145.45%	116.42%	-2,333.33%	104.29%	-1,266.67%	-	-
Horiz. %	166.67%	-83.33%	183.33%	-1,116.67%	50.00%	-1,166.67%	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	0.0766	0.0434	0.0545	0.0431	0.0608	0.0509	0.0537	6.09%
YoY %	76.50%	-20.37%	26.45%	-29.11%	19.45%	-5.21%	-	-
Horiz. %	142.64%	80.82%	101.49%	80.26%	113.22%	94.79%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	-
Price	0.275	0.18	0.43	0.32	0.45	0.30	0.48	-
P/RPS	1.08	0.38	0.35	0.33	0.42	0.33	0.57	11.22%
YoY %	184.21%	8.57%	6.06%	-21.43%	27.27%	-42.11%	-	-
Horiz. %	189.47%	66.67%	61.40%	57.89%	73.68%	57.89%	100.00%	-
P/EPS	56.12	-36.73	19.91	-2.47	67.16	-2.21	43.64	4.27%
YoY %	252.79%	-284.48%	906.07%	-103.68%	3,138.91%	-105.06%	-	-
Horiz. %	128.60%	-84.17%	45.62%	-5.66%	153.90%	-5.06%	100.00%	-
EY	1.78	-2.72	5.02	-40.56	1.49	-45.17	2.29	-4.10%
YoY %	165.44%	-154.18%	112.38%	-2,822.15%	103.30%	-2,072.49%	-	-
Horiz. %	77.73%	-118.78%	219.21%	-1,771.18%	65.07%	-1,972.49%	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	0.74	0.45	0.41	0.39	0.38	0.31	0.47	7.85%
YoY %	64.44%	9.76%	5.13%	2.63%	22.58%	-34.04%	-	-
Horiz. %	157.45%	95.74%	87.23%	82.98%	80.85%	65.96%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
Date	25/01/17	29/01/16	26/01/15	28/01/14	29/01/13	30/01/12	26/01/11	-
Price	0.225	0.185	0.39	0.31	0.35	0.36	0.485	-
P/RPS	0.88	0.39	0.32	0.32	0.33	0.40	0.57	7.49%
YoY %	125.64%	21.88%	0.00%	-3.03%	-17.50%	-29.82%	-	-
Horiz. %	154.39%	68.42%	56.14%	56.14%	57.89%	70.18%	100.00%	-
P/EPS	45.92	-37.76	18.06	-2.39	52.24	-2.66	44.09	0.67%
YoY %	221.61%	-309.08%	855.65%	-104.58%	2,063.91%	-106.03%	-	-
Horiz. %	104.15%	-85.64%	40.96%	-5.42%	118.48%	-6.03%	100.00%	-
EY	2.18	-2.65	5.54	-41.87	1.91	-37.64	2.27	-0.67%
YoY %	182.26%	-147.83%	113.23%	-2,292.15%	105.07%	-1,758.15%	-	-
Horiz. %	96.04%	-116.74%	244.05%	-1,844.49%	84.14%	-1,658.15%	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	0.61	0.46	0.37	0.37	0.30	0.37	0.47	4.43%
YoY %	32.61%	24.32%	0.00%	23.33%	-18.92%	-21.28%	-	-
Horiz. %	129.79%	97.87%	78.72%	78.72%	63.83%	78.72%	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