[GADANG] YoY Cumulative Quarter Result on 30-Nov-2009 [#2]

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Cumulative Result
Revenue	171,281	108,802	203,194	120,784	119,940	73,402	121,242	5.92%
YoY %	57.42%	-46.45%	68.23%	0.70%	63.40%	-39.46%	-	-
Horiz. %	141.27%	89.74%	167.59%	99.62%	98.93%	60.54%	100.00%	-
PBT	21,406	7,179	3,474	8,984	6,026	8,000	11,303	11.21%
YoY %	198.18%	106.65%	-61.33%	49.09%	-24.68%	-29.22%	-	-
Horiz. %	189.38%	63.51%	30.74%	79.48%	53.31%	70.78%	100.00%	-
Tax	-6,077	-2,597	-907	-2,502	-1,688	-2,090	-3,148	11.57%
YoY %	-134.00%	-186.33%	63.75%	-48.22%	19.23%	33.61%	-	-
Horiz. %	193.04%	82.50%	28.81%	79.48%	53.62%	66.39%	100.00%	-
NP	15,329	4,582	2,567	6,482	4,338	5,910	8,155	11.08%
YoY %	234.55%	78.50%	-60.40%	49.42%	-26.60%	-27.53%	-	-
Horiz. %	187.97%	56.19%	31.48%	79.48%	53.19%	72.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,771	4,303	2,511	6,970	4,422	5,690	8,053	10.62%
YoY %	243.27%	71.37%	-63.97%	57.62%	-22.28%	-29.34%	-	-
Horiz. %	183.42%	53.43%	31.18%	86.55%	54.91%	70.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.39%	36.17%	26.11%	27.85%	28.01%	26.12%	27.85%	-
YoY %	-21.51%	38.53%	-6.25%	-0.57%	7.24%	-6.21%	-	-
Horiz. %	101.94%	129.87%	93.75%	100.00%	100.57%	93.79%	100.00%	-
Total Cost	155,952	104,220	200,627	114,302	115,602	67,492	113,087	5.49%
YoY %	49.64%	-48.05%	75.52%	-1.12%	71.28%	-40.32%	-	-
Horiz. %	137.90%	92.16%	177.41%	101.07%	102.22%	59.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	261,590	239,821	195,620	177,139	173,342	169,289	149,601	9.75%
YoY %	9.08%	22.60%	10.43%	2.19%	2.39%	13.16%	-	-
Horiz. %	174.86%	160.31%	130.76%	118.41%	115.87%	113.16%	100.00%	-

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

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Equity
Net Worth	261,590	239,821	195,620	177,139	173,342	169,289	149,601	9.75%
YoY %	9.08%	22.60%	10.43%	2.19%	2.39%	13.16%	-	-
Horiz. %	174.86%	160.31%	130.76%	118.41%	115.87%	113.16%	100.00%	-
NOSH	196,684	196,575	160,344	118,092	117,920	117,561	106,100	10.82%
YoY %	0.06%	22.60%	35.78%	0.15%	0.31%	10.80%	-	-
Horiz. %	185.38%	185.27%	151.13%	111.30%	111.14%	110.80%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Ratio Analysis
NP Margin	8.95%	4.21%	1.26%	5.37%	3.62%	8.05%	6.73%	-
YoY %	112.59%	234.13%	-76.54%	48.34%	-55.03%	19.61%	-	-
Horiz. %	132.99%	62.56%	18.72%	79.79%	53.79%	119.61%	100.00%	-
ROE	5.65%	1.79%	1.28%	3.93%	2.55%	3.36%	5.38%	-
YoY %	215.64%	39.84%	-67.43%	54.12%	-24.11%	-37.55%	-	-
Horiz. %	105.02%	33.27%	23.79%	73.05%	47.40%	62.45%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Per Share
RPS	87.08	55.35	126.72	102.28	101.71	62.44	114.27	-4.42%
YoY %	57.33%	-56.32%	23.90%	0.56%	62.89%	-45.36%	-	-
Horiz. %	76.21%	48.44%	110.90%	89.51%	89.01%	54.64%	100.00%	-
EPS	7.51	2.19	1.74	6.24	3.75	4.84	7.59	-0.17%
YoY %	242.92%	25.86%	-72.12%	66.40%	-22.52%	-36.23%	-	-
Horiz. %	98.95%	28.85%	22.92%	82.21%	49.41%	63.77%	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	1.33	1.22	1.22	1.50	1.47	1.44	1.41	-0.96%
YoY %	9.02%	0.00%	-18.67%	2.04%	2.08%	2.13%	-	-
Horiz. %	94.33%	86.52%	86.52%	106.38%	104.26%	102.13%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 118,020
RPS	23.53	14.94	27.91	16.59	16.47	10.08	16.65	5.92%
YoY %	57.50%	-46.47%	68.23%	0.73%	63.39%	-39.46%	-	-
Horiz. %	141.32%	89.73%	167.63%	99.64%	98.92%	60.54%	100.00%	-
EPS	2.03	0.59	0.34	0.96	0.61	0.78	1.11	10.57%
YoY %	244.07%	73.53%	-64.58%	57.38%	-21.79%	-29.73%	-	-
Horiz. %	182.88%	53.15%	30.63%	86.49%	54.95%	70.27%	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	0.3593	0.3294	0.2687	0.2433	0.2381	0.2325	0.2055	9.74%
YoY %	9.08%	22.59%	10.44%	2.18%	2.41%	13.14%	-	-
Horiz. %	174.84%	160.29%	130.75%	118.39%	115.86%	113.14%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	-
Price	0.61	0.62	0.69	0.80	0.52	1.00	1.07	-
P/RPS	0.70	1.12	0.54	0.78	0.51	1.60	0.94	-4.79%
YoY %	-37.50%	107.41%	-30.77%	52.94%	-68.12%	70.21%	-	-
Horiz. %	74.47%	119.15%	57.45%	82.98%	54.26%	170.21%	100.00%	-
P/EPS	8.12	28.32	44.06	13.55	13.87	20.66	14.10	-8.77%
YoY %	-71.33%	-35.72%	225.17%	-2.31%	-32.87%	46.52%	-	-
Horiz. %	57.59%	200.85%	312.48%	96.10%	98.37%	146.52%	100.00%	-
EY	12.31	3.53	2.27	7.38	7.21	4.84	7.09	9.62%
YoY %	248.73%	55.51%	-69.24%	2.36%	48.97%	-31.73%	-	-
Horiz. %	173.62%	49.79%	32.02%	104.09%	101.69%	68.27%	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	0.57	0.53	0.35	0.69	0.76	-8.02%
YoY %	-9.80%	-10.53%	7.55%	51.43%	-49.28%	-9.21%	-	-
Horiz. %	60.53%	67.11%	75.00%	69.74%	46.05%	90.79%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	29/01/13	19/01/12	27/01/11	28/01/10	21/01/09	29/01/08	25/01/07	-
Price	0.59	0.60	0.80	1.10	0.49	0.90	1.09	-
P/RPS	0.68	1.08	0.63	1.08	0.48	1.44	0.95	-5.41%
YoY %	-37.04%	71.43%	-41.67%	125.00%	-66.67%	51.58%	-	-
Horiz. %	71.58%	113.68%	66.32%	113.68%	50.53%	151.58%	100.00%	-
P/EPS	7.86	27.41	51.09	18.64	13.07	18.60	14.36	-9.54%
YoY %	-71.32%	-46.35%	174.09%	42.62%	-29.73%	29.53%	-	-
Horiz. %	54.74%	190.88%	355.78%	129.81%	91.02%	129.53%	100.00%	-
EY	12.73	3.65	1.96	5.37	7.65	5.38	6.96	10.57%
YoY %	248.77%	86.22%	-63.50%	-29.80%	42.19%	-22.70%	-	-
Horiz. %	182.90%	52.44%	28.16%	77.16%	109.91%	77.30%	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	0.49	0.66	0.73	0.33	0.62	0.77	-8.89%
YoY %	-10.20%	-25.76%	-9.59%	121.21%	-46.77%	-19.48%	-	-
Horiz. %	57.14%	63.64%	85.71%	94.81%	42.86%	80.52%	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