[EG] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	850,227	849,658	591,022	368,248	363,839	458,816	448,383	11.24%
YoY %	0.07%	43.76%	60.50%	1.21%	-20.70%	2.33%	-	-
Horiz. %	189.62%	189.49%	131.81%	82.13%	81.14%	102.33%	100.00%	-
PBT	3,688	1,562	1,931	2,037	204	7,495	8,297	-12.62%
YoY %	136.11%	-19.11%	-5.20%	898.53%	-97.28%	-9.67%	-	-
Horiz. %	44.45%	18.83%	23.27%	24.55%	2.46%	90.33%	100.00%	-
Tax	-2,299	608	412	-11	3,158	-1,967	-2,597	-2.00%
YoY %	-478.12%	47.57%	3,845.45%	-100.35%	260.55%	24.26%	-	-
Horiz. %	88.53%	-23.41%	-15.86%	0.42%	-121.60%	75.74%	100.00%	-
NP	1,389	2,170	2,343	2,026	3,362	5,528	5,700	-20.95%
YoY %	-35.99%	-7.38%	15.65%	-39.74%	-39.18%	-3.02%	-	-
Horiz. %	24.37%	38.07%	41.11%	35.54%	58.98%	96.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	831	2,815	2,661	2,026	3,362	5,528	5,700	-27.43%
YoY %	-70.48%	5.79%	31.34%	-39.74%	-39.18%	-3.02%	-	-
Horiz. %	14.58%	49.39%	46.68%	35.54%	58.98%	96.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	62.34%	-38.92%	-21.34%	0.54%	-1,548.04%	26.24%	31.30%	-
YoY %	260.17%	-82.38%	-4,051.85%	100.03%	-5,999.54%	-16.17%	-	-
Horiz. %	199.17%	-124.35%	-68.18%	1.73%	-4,945.81%	83.83%	100.00%	-
Total Cost	848,838	847,488	588,679	366,222	360,477	453,288	442,683	11.44%
YoY %	0.16%	43.96%	60.74%	1.59%	-20.48%	2.40%	-	-
Horiz. %	191.75%	191.44%	132.98%	82.73%	81.43%	102.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	108,860	133,394	71,324	100,679	98,175	89,967	83,694	4.47%
YoY %	-18.39%	87.03%	-29.16%	2.55%	9.12%	7.50%	-	-
Horiz. %	130.07%	159.38%	85.22%	120.29%	117.30%	107.50%	100.00%	-

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

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	108,860	133,394	71,324	100,679	98,175	89,967	83,694	4.47%
YoY %	-18.39%	87.03%	-29.16%	2.55%	9.12%	7.50%	-	-
Horiz. %	130.07%	159.38%	85.22%	120.29%	117.30%	107.50%	100.00%	-
NOSH	75,076	92,634	52,061	51,630	51,671	51,705	51,033	6.63%
YoY %	-18.95%	77.93%	0.83%	-0.08%	-0.07%	1.32%	-	-
Horiz. %	147.11%	181.52%	102.01%	101.17%	101.25%	101.32%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	0.16%	0.26%	0.40%	0.55%	0.92%	1.20%	1.27%	-
YoY %	-38.46%	-35.00%	-27.27%	-40.22%	-23.33%	-5.51%	-	-
Horiz. %	12.60%	20.47%	31.50%	43.31%	72.44%	94.49%	100.00%	-
ROE	0.76%	2.11%	3.73%	2.01%	3.42%	6.14%	6.81%	-
YoY %	-63.98%	-43.43%	85.57%	-41.23%	-44.30%	-9.84%	-	-
Horiz. %	11.16%	30.98%	54.77%	29.52%	50.22%	90.16%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	1,132.49	917.21	1,135.23	713.23	704.14	887.36	878.61	4.31%
YoY %	23.47%	-19.20%	59.17%	1.29%	-20.65%	1.00%	-	-
Horiz. %	128.90%	104.39%	129.21%	81.18%	80.14%	101.00%	100.00%	-
EPS	1.11	3.75	4.50	3.92	6.51	10.70	11.17	-31.91%
YoY %	-70.40%	-16.67%	14.80%	-39.78%	-39.16%	-4.21%	-	-
Horiz. %	9.94%	33.57%	40.29%	35.09%	58.28%	95.79%	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	1.45	1.44	1.37	1.95	1.90	1.74	1.64	-2.02%
YoY %	0.69%	5.11%	-29.74%	2.63%	9.20%	6.10%	-	-
Horiz. %	88.41%	87.80%	83.54%	118.90%	115.85%	106.10%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 51,515
RPS	181.75	181.63	126.34	78.72	77.78	98.08	95.85	11.24%
YoY %	0.07%	43.76%	60.49%	1.21%	-20.70%	2.33%	-	-
Horiz. %	189.62%	189.49%	131.81%	82.13%	81.15%	102.33%	100.00%	-
EPS	0.18	0.60	0.57	0.43	0.72	1.18	1.22	-27.28%
YoY %	-70.00%	5.26%	32.56%	-40.28%	-38.98%	-3.28%	-	-
Horiz. %	14.75%	49.18%	46.72%	35.25%	59.02%	96.72%	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	0.2327	0.2852	0.1525	0.2152	0.2099	0.1923	0.1789	4.47%
YoY %	-18.41%	87.02%	-29.14%	2.53%	9.15%	7.49%	-	-
Horiz. %	130.07%	159.42%	85.24%	120.29%	117.33%	107.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.28	0.38	0.34	0.29	0.44	0.71	0.74	-
P/RPS	0.02	0.04	0.03	0.04	0.06	0.08	0.08	-20.61%
YoY %	-50.00%	33.33%	-25.00%	-33.33%	-25.00%	0.00%	-	-
Horiz. %	25.00%	50.00%	37.50%	50.00%	75.00%	100.00%	100.00%	-
P/EPS	25.30	12.50	6.65	7.39	6.76	6.64	6.63	24.98%
YoY %	102.40%	87.97%	-10.01%	9.32%	1.81%	0.15%	-	-
Horiz. %	381.60%	188.54%	100.30%	111.46%	101.96%	100.15%	100.00%	-
EY	3.95	8.00	15.03	13.53	14.79	15.06	15.09	-20.00%
YoY %	-50.62%	-46.77%	11.09%	-8.52%	-1.79%	-0.20%	-	-
Horiz. %	26.18%	53.02%	99.60%	89.66%	98.01%	99.80%	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	0.19	0.26	0.25	0.15	0.23	0.41	0.45	-13.37%
YoY %	-26.92%	4.00%	66.67%	-34.78%	-43.90%	-8.89%	-	-
Horiz. %	42.22%	57.78%	55.56%	33.33%	51.11%	91.11%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	26/08/11	30/08/10	28/08/09	29/08/08	30/08/07	30/08/06	-
Price	0.29	0.31	0.40	0.38	0.34	0.68	0.68	-
P/RPS	0.03	0.03	0.04	0.05	0.05	0.08	0.08	-15.06%
YoY %	0.00%	-25.00%	-20.00%	0.00%	-37.50%	0.00%	-	-
Horiz. %	37.50%	37.50%	50.00%	62.50%	62.50%	100.00%	100.00%	-
P/EPS	26.20	10.20	7.83	9.68	5.23	6.36	6.09	27.50%
YoY %	156.86%	30.27%	-19.11%	85.09%	-17.77%	4.43%	-	-
Horiz. %	430.21%	167.49%	128.57%	158.95%	85.88%	104.43%	100.00%	-
EY	3.82	9.80	12.78	10.33	19.14	15.72	16.43	-21.56%
YoY %	-61.02%	-23.32%	23.72%	-46.03%	21.76%	-4.32%	-	-
Horiz. %	23.25%	59.65%	77.78%	62.87%	116.49%	95.68%	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	0.20	0.22	0.29	0.19	0.18	0.39	0.41	-11.26%
YoY %	-9.09%	-24.14%	52.63%	5.56%	-53.85%	-4.88%	-	-
Horiz. %	48.78%	53.66%	70.73%	46.34%	43.90%	95.12%	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