[IDEAL] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

	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	8,716	8,696	10,306	8,854	18,144	18,666	16,301	-9.89%
YoY %	0.23%	-15.62%	16.40%	-51.20%	-2.80%	14.51%	-	-
Horiz. %	53.47%	53.35%	63.22%	54.32%	111.31%	114.51%	100.00%	-
PBT	437	558	-1,194	-1,547	-1,415	-713	-1,677	-
YoY %	-21.68%	146.73%	22.82%	-9.33%	-98.46%	57.48%	-	-
Horiz. %	-26.06%	-33.27%	71.20%	92.25%	84.38%	42.52%	100.00%	-
Tax	-81	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NP	356	558	-1,194	-1,547	-1,415	-713	-1,677	-
YoY %	-36.20%	146.73%	22.82%	-9.33%	-98.46%	57.48%	-	-
Horiz. %	-21.23%	-33.27%	71.20%	92.25%	84.38%	42.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	356	558	-1,194	-1,547	-1,415	-713	-1,677	-
YoY %	-36.20%	146.73%	22.82%	-9.33%	-98.46%	57.48%	-	-
Horiz. %	-21.23%	-33.27%	71.20%	92.25%	84.38%	42.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.54%	0.00%	-	-	-	-	-	-
YoY %	0.00%	0.00%	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Total Cost	8,360	8,138	11,500	10,401	19,559	19,379	17,978	-11.97%
YoY %	2.73%	-29.23%	10.57%	-46.82%	0.93%	7.79%	-	-
Horiz. %	46.50%	45.27%	63.97%	57.85%	108.79%	107.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,439	18,944	16,986	19,472	22,964	23,566	25,079	-4.15%
YoY %	2.61%	11.53%	-12.77%	-15.21%	-2.55%	-6.03%	-	-
Horiz. %	77.51%	75.54%	67.73%	77.64%	91.57%	93.97%	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	19,439	18,944	16,986	19,472	22,964	23,566	25,079	-4.15%
YoY %	2.61%	11.53%	-12.77%	-15.21%	-2.55%	-6.03%	-	-
Horiz. %	77.51%	75.54%	67.73%	77.64%	91.57%	93.97%	100.00%	-
NOSH	53,939	54,174	54,027	54,090	54,007	54,015	53,922	0.00%
YoY %	-0.43%	0.27%	-0.12%	0.15%	-0.01%	0.17%	-	-
Horiz. %	100.03%	100.47%	100.19%	100.31%	100.16%	100.17%	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	4.08%	6.42%	-11.59%	-17.47%	-7.80%	-3.82%	-10.29%	-
YoY %	-36.45%	155.39%	33.66%	-123.97%	-104.19%	62.88%	-	-
Horiz. %	-39.65%	-62.39%	112.63%	169.78%	75.80%	37.12%	100.00%	-
ROE	1.83%	2.95%	-7.03%	-7.94%	-6.16%	-3.03%	-6.69%	-
YoY %	-37.97%	141.96%	11.46%	-28.90%	-103.30%	54.71%	-	-
Horiz. %	-27.35%	-44.10%	105.08%	118.68%	92.08%	45.29%	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	16.16	16.05	19.08	16.37	33.60	34.56	30.23	-9.90%
YoY %	0.69%	-15.88%	16.55%	-51.28%	-2.78%	14.32%	-	-
Horiz. %	53.46%	53.09%	63.12%	54.15%	111.15%	114.32%	100.00%	-
EPS	0.66	1.03	-2.21	-2.86	-2.62	-1.32	-3.11	-
YoY %	-35.92%	146.61%	22.73%	-9.16%	-98.48%	57.56%	-	-
Horiz. %	-21.22%	-33.12%	71.06%	91.96%	84.24%	42.44%	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	0.3604	0.3497	0.3144	0.36	0.4252	0.4363	0.4651	-4.15%
YoY %	3.06%	11.23%	-12.67%	-15.33%	-2.54%	-6.19%	-	-
Horiz. %	77.49%	75.19%	67.60%	77.40%	91.42%	93.81%	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 - 54,000
RPS	1.74	1.74	2.06	1.77	3.63	3.73	3.26	-9.92%
YoY %	0.00%	-15.53%	16.38%	-51.24%	-2.68%	14.42%	-	-
Horiz. %	53.37%	53.37%	63.19%	54.29%	111.35%	114.42%	100.00%	-
EPS	0.07	0.11	-0.24	-0.31	-0.28	-0.14	-0.34	-
YoY %	-36.36%	145.83%	22.58%	-10.71%	-100.00%	58.82%	-	-
Horiz. %	-20.59%	-32.35%	70.59%	91.18%	82.35%	41.18%	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	0.0389	0.0379	0.034	0.0389	0.0459	0.0471	0.0502	-4.15%
YoY %	2.64%	11.47%	-12.60%	-15.25%	-2.55%	-6.18%	-	-
Horiz. %	77.49%	75.50%	67.73%	77.49%	91.43%	93.82%	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	0.22	0.175	0.17	0.50	0.45	0.65	0.60	-
P/RPS	1.36	1.09	0.89	3.05	1.34	1.88	1.98	-6.06%
YoY %	24.77%	22.47%	-70.82%	127.61%	-28.72%	-5.05%	-	-
Horiz. %	68.69%	55.05%	44.95%	154.04%	67.68%	94.95%	100.00%	-
P/EPS	33.33	16.99	-7.69	-17.48	-17.18	-49.24	-19.29	-
YoY %	96.17%	320.94%	56.01%	-1.75%	65.11%	-155.26%	-	-
Horiz. %	-172.78%	-88.08%	39.87%	90.62%	89.06%	255.26%	100.00%	-
EY	3.00	5.89	-13.00	-5.72	-5.82	-2.03	-5.18	-
YoY %	-49.07%	145.31%	-127.27%	1.72%	-186.70%	60.81%	-	-
Horiz. %	-57.92%	-113.71%	250.97%	110.42%	112.36%	39.19%	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	0.50	0.54	1.39	1.06	1.49	1.29	-11.72%
YoY %	22.00%	-7.41%	-61.15%	31.13%	-28.86%	15.50%	-	-
Horiz. %	47.29%	38.76%	41.86%	107.75%	82.17%	115.50%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	17/08/11	18/08/10	18/08/09	14/08/08	15/08/07	30/08/06	-
Price	0.22	0.18	0.35	0.25	0.60	0.78	0.60	-
P/RPS	1.36	1.12	1.83	1.53	1.79	2.26	1.98	-6.06%
YoY %	21.43%	-38.80%	19.61%	-14.53%	-20.80%	14.14%	-	-
Horiz. %	68.69%	56.57%	92.42%	77.27%	90.40%	114.14%	100.00%	-
P/EPS	33.33	17.48	-15.84	-8.74	-22.90	-59.09	-19.29	-
YoY %	90.68%	210.35%	-81.24%	61.83%	61.25%	-206.32%	-	-
Horiz. %	-172.78%	-90.62%	82.12%	45.31%	118.71%	306.32%	100.00%	-
EY	3.00	5.72	-6.31	-11.44	-4.37	-1.69	-5.18	-
YoY %	-47.55%	190.65%	44.84%	-161.78%	-158.58%	67.37%	-	-
Horiz. %	-57.92%	-110.42%	121.81%	220.85%	84.36%	32.63%	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	0.51	1.11	0.69	1.41	1.79	1.29	-11.72%
YoY %	19.61%	-54.05%	60.87%	-51.06%	-21.23%	38.76%	-	-
Horiz. %	47.29%	39.53%	86.05%	53.49%	109.30%	138.76%	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